0.102
Revenue¥B
2.030
2.131
2.211
2.300
2.323
2.344
2.369
2.473
2.500
2.616
0.110
2.40%
2.95%
12
21.90
Revenue growth%
11.49
11.92
13.09
14.41
11.86
10.01
9.94
7.38
9.20
8.68
23.35
9.20
10.75
54
7.27
Gross margin%
14.57
13.53
13.82
13.76
13.21
10.56
8.65
11.14
11.85
9.97
28.31
10.56
12.53
66
3.96
Operating margin%
16.57
17.11
19.69
20.60
20.98
21.83
24.27
22.31
22.17
21.77
21.83
22.17
21.38
22
23.33
Net margin%
18.10
17.15
16.17
14.25
13.47
14.25
14.68
12.50
12.64
14.92
2.23
14.25
14.47
83
32.73
P/E ratio (avg)x
20.69
22.37
24.13
24.41
25.03
23.49
24.68
22.91
21.01
20.96
32.34
22.91
23.20
70
15.96
EV/EBITx
31.44
36.67
34.14
37.94
36.18
38.32
40.32
38.75
41.57
46.73
30.07
40.32
38.13
24
9.35
FCF yield (avg)%
9.20
7.34
5.17
7.96
7.03
5.61
3.26
1.97
3.62
4.31
10.72
3.62
5.39
13
5.64
FCF margin%
11.25
11.79
11.33
11.51
13.61
11.92
14.36
13.47
13.12
10.63
13.10
13.12
11.85
87
0.388
FCF / Net incomex
0.591
0.663
0.615
0.707
0.688
0.679
0.711
0.819
0.899
0.913
0.872
0.819
0.698
62
10.72
ROIC%
8.96
7.72
8.71
6.15
8.48
10.35
7.51
7.58
5.09
8.04
23.58
7.58
7.88
75
25.06
Return on equity%
5.75
8.71
8.48
9.43
7.56
7.43
7.84
9.98
12.27
14.02
6.00
9.98
8.59
45
25.14
Return on assets%
25.70
27.56
25.77
28.00
27.54
25.88
24.51
23.79
26.51
27.60
6.86
25.88
26.20
42
0.94
EPS¥
0.78
0.77
0.85
0.84
0.79
0.90
0.98
1.02
1.04
1.09
0.98
6.68%
3.51%
—
29.27
EPS growth%
19.42
20.41
21.42
20.81
20.52
23.36
21.80
24.33
22.50
23.60
3.90
23.36
21.61
77
0.64
Bookvalue per sh¥
0.91
0.95
1.00
1.02
0.91
0.83
0.84
0.76
0.68
0.62
0.63
(7.27%)
(3.85%)
—
0.19
FCF per share¥
0.95
0.88
0.84
0.83
0.76
0.76
0.66
0.63
0.61
0.55
1.00
(6.31%)
(5.15%)
—
0.39
Dividend per sh¥
1.12
1.15
1.12
1.12
1.13
1.08
1.06
1.10
1.26
1.30
0.92
2.88%
1.93%
—
26.95
Div yield (avg)%
24.25
25.27
26.64
26.82
24.26
25.16
24.09
22.51
21.57
23.37
25.81
23.37
24.26
8
17.44
Payout ratio%
16.86
18.87
19.29
21.09
20.86
18.54
18.39
16.70
13.94
15.77
22.25
16.70
18.47
45
967.3
Shares (diluted)M
853.4
776.0
743.3
692.6
636.4
682.9
683.9
717.3
700.5
678.3
961.9
1.28%
(3.18%)
59
18.47
Buyback yield%
17.80
14.97
16.71
17.56
15.37
15.82
17.16
18.55
20.38
20.34
19.08
18.55
17.36
45
1.554
D/E ratiox
1.059
1.098
1.252
1.325
1.422
1.469
1.682
1.642
1.875
1.859
1.603
1.682
1.445
29
0.791
Enterprise value¥B
2.545
2.628
2.536
2.758
2.623
2.790
2.796
3.076
3.018
2.927
1.026
2.21%
1.37%
46
0.410
LT debt¥B
1.648
1.498
1.484
1.395
1.440
1.395
1.315
1.263
1.139
1.034
1.100
(6.41%)
(5.28%)
41
Revenue
¥2.616B
2.95%
1.00×
Cost of revenue
¥1.597B
2.72%
0.98×
Operating expenses
¥616.7M
3.12%
1.02×