0.699
Revenue¥B
0.785
0.844
0.907
0.995
1.054
1.154
1.274
1.400
1.533
1.639
0.746
9.22%
8.59%
25
24.29
Revenue growth%
19.90
19.57
22.49
22.11
21.89
23.95
23.72
23.19
25.39
23.14
5.47
23.72
22.82
57
28.13
Gross margin%
24.99
23.54
24.15
22.85
20.61
18.22
21.21
20.19
22.95
22.75
5.30
21.21
22.80
91
25.75
Operating margin%
9.56
12.06
13.86
16.20
14.48
17.44
17.66
18.98
20.83
22.04
17.00
18.98
16.82
9
29.27
Net margin%
21.66
19.61
17.13
16.49
19.04
17.67
15.41
18.39
21.32
22.68
29.30
18.39
18.72
94
36.47
P/E ratio (avg)x
33.21
34.90
35.88
31.87
28.08
27.99
26.43
26.52
29.04
28.64
21.73
27.99
28.84
92
22.24
EV/EBITx
42.20
40.52
40.92
44.56
48.73
52.48
59.96
69.69
75.63
83.09
28.63
69.69
50.60
39
17.98
FCF yield (avg)%
11.48
9.61
12.09
11.66
9.44
9.59
9.23
10.17
7.39
9.75
12.13
9.59
9.68
11
15.43
FCF margin%
13.46
10.89
12.13
13.62
12.94
13.53
10.64
12.75
15.09
17.96
4.33
13.53
13.20
42
0.463
FCF / Net incomex
1.035
1.181
1.354
1.451
1.344
1.542
1.749
1.963
1.808
1.770
0.311
1.770
1.496
48
21.57
ROIC%
15.18
16.68
15.82
16.66
18.58
19.24
17.35
15.70
16.90
15.32
9.76
16.90
16.67
74
13.13
Return on equity%
21.39
21.06
21.40
19.15
16.75
17.61
16.37
14.48
12.95
14.07
24.68
14.48
17.18
26
7.06
Return on assets%
2.73
0.85
2.12
0.78
0.40
1.16
0.56
0.40
1.31
3.63
9.74
1.16
1.00
81
3.63
EPS¥
6.01
6.42
6.62
6.05
5.89
6.24
5.41
5.57
6.02
6.42
3.83
1.74%
0.56%
—
7.94
EPS growth%
19.29
19.41
16.53
16.32
16.05
16.32
19.26
16.59
13.81
11.02
18.15
16.32
16.43
75
6.83
Bookvalue per sh¥
5.66
5.63
5.56
5.29
5.44
5.41
5.09
5.84
5.89
6.15
3.17
2.51%
0.88%
—
1.12
FCF per share¥
3.37
3.58
3.55
3.12
3.23
3.03
3.15
3.44
3.60
3.42
4.46
1.14%
0.72%
—
1.15
Dividend per sh¥
2.57
2.40
2.15
2.14
2.26
2.28
2.54
2.59
2.44
2.68
6.61
3.50%
1.24%
—
25.03
Div yield (avg)%
9.37
8.88
7.51
6.05
8.99
10.11
9.92
8.50
7.91
6.44
14.34
8.50
8.69
33
21.37
Payout ratio%
5.06
7.66
8.58
9.77
11.95
10.54
11.47
8.60
6.25
4.44
16.39
8.60
8.59
73
142.1
Shares (diluted)M
114.4
117.0
105.3
105.3
93.75
85.83
85.72
93.66
90.79
82.64
142.0
(2.49%)
(3.62%)
59
16.36
Buyback yield%
17.54
16.44
15.07
15.76
17.88
18.49
19.88
18.06
15.50
17.15
17.62
18.06
17.34
63
0.176
D/E ratiox
1.046
1.158
1.145
1.191
1.287
1.378
1.363
1.480
1.785
1.964
0.781
1.480
1.325
7
0.661
Enterprise value¥B
0.543
0.620
0.676
0.777
0.882
0.916
0.965
0.976
1.119
1.097
0.331
4.45%
7.59%
59
1.191
LT debt¥B
2.046
2.001
1.902
1.927
1.986
2.163
2.292
2.380
2.300
2.681
0.479
6.18%
3.98%
63
Revenue
¥1.639B
8.59%
1.00×
Cost of revenue
¥1.147B
8.59%
1.00×
Operating expenses
¥236.5M
9.18%
1.06×
Goodwill & intangibles
18.93%
Return on capital
105.10%
Spread over hurdle
97.72%