0.352
Revenue¥B
0.667
0.715
0.772
0.816
0.866
0.930
0.994
1.080
1.176
1.261
0.367
7.80%
7.33%
57
15.86
Revenue growth%
26.64
24.42
26.52
25.27
23.26
22.16
20.34
18.14
15.98
17.67
23.03
18.14
22.71
77
3.98
Gross margin%
8.13
5.28
5.06
7.20
9.57
7.95
8.52
7.63
9.60
7.22
3.12
7.95
7.79
53
8.39
Operating margin%
4.81
2.24
2.15
3.98
3.60
5.20
4.82
5.73
3.92
2.17
5.03
4.82
3.95
13
28.34
Net margin%
33.76
31.20
28.55
30.82
29.16
27.31
25.21
25.44
24.90
23.38
2.58
25.21
27.93
83
29.26
P/E ratio (avg)x
55.92
64.74
71.75
80.71
79.55
80.91
89.30
99.34
114.9
137.8
22.76
99.34
80.81
39
28.25
EV/EBITx
14.88
13.13
14.73
15.95
14.48
14.89
16.09
17.83
15.77
14.17
21.39
15.77
14.89
38
17.69
FCF yield (avg)%
32.45
34.63
37.43
37.58
40.06
42.04
39.92
40.77
39.50
40.87
24.67
40.77
39.71
82
13.93
FCF margin%
30.87
30.89
28.14
27.41
30.19
29.40
32.21
30.32
30.27
30.04
27.18
30.27
30.23
15
0.740
FCF / Net incomex
1.105
1.156
1.116
1.076
1.126
1.178
1.300
1.345
1.399
1.297
0.165
1.300
1.167
64
3.37
ROIC%
12.96
13.05
12.26
9.60
7.57
7.52
10.34
8.12
5.46
4.65
22.19
7.52
8.86
36
23.00
Return on equity%
21.94
22.61
21.56
21.04
23.31
23.71
22.91
21.69
19.70
22.26
7.09
22.26
22.10
45
13.81
Return on assets%
30.29
28.88
27.88
27.27
27.88
28.95
30.87
29.57
27.81
29.44
22.61
29.44
28.92
42
1.32
EPS¥
0.89
0.89
1.06
1.12
1.28
1.31
1.45
1.60
1.66
1.78
1.42
6.77%
7.92%
—
25.62
EPS growth%
21.97
21.49
21.52
24.19
24.68
21.82
22.50
21.52
18.88
17.14
25.34
21.52
21.67
87
0.34
Bookvalue per sh¥
1.75
1.67
1.55
1.74
1.89
1.77
2.00
1.94
1.98
2.00
0.76
1.15%
2.41%
—
1.82
FCF per share¥
2.42
2.38
2.35
2.25
2.08
1.99
2.14
2.23
2.08
2.36
0.64
2.57%
0.64%
—
1.55
Dividend per sh¥
1.96
2.15
2.19
2.43
2.62
2.85
2.75
2.66
2.54
2.74
1.18
0.90%
4.31%
—
27.29
Div yield (avg)%
21.01
19.00
19.94
21.31
21.62
22.66
23.99
22.23
21.13
23.23
17.30
22.66
21.47
37
22.44
Payout ratio%
16.28
16.85
17.69
15.40
16.16
15.97
15.75
13.83
14.05
11.57
11.77
14.05
15.86
20
739.5
Shares (diluted)M
727.9
656.0
570.4
612.0
533.6
510.4
458.4
427.0
416.5
385.9
761.1
(6.28%)
(7.16%)
32
12.05
Buyback yield%
17.31
17.58
16.61
17.63
18.69
18.35
16.59
13.66
15.36
12.59
3.14
15.36
16.96
46
0.596
D/E ratiox
0.639
0.628
0.593
0.695
0.790
0.888
0.873
0.954
0.900
1.020
1.586
0.900
0.831
47
1.490
Enterprise value¥B
0.802
0.851
0.812
0.908
0.903
0.868
0.832
0.832
0.925
1.049
0.408
3.04%
3.92%
84
0.955
LT debt¥B
1.128
1.050
0.917
0.798
0.809
0.777
0.728
0.642
0.589
0.530
0.193
(8.10%)
(6.89%)
21
Revenue
¥1.261B
7.33%
1.00×
Cost of revenue
¥831.7M
7.40%
1.01×
Operating expenses
¥158.0M
7.11%
0.98×
Spread over hurdle
(1.46%)