2.426
Revenue¥B
0.890
0.947
1.048
1.160
1.284
1.375
1.501
1.646
1.787
1.939
2.675
8.60%
8.81%
70
19.57
Revenue growth%
0.40
1.19
3.67
2.36
3.73
4.25
4.06
6.81
5.15
2.19
22.91
4.25
3.70
93
26.88
Gross margin%
15.82
13.24
15.11
15.35
15.29
16.05
13.86
15.57
13.19
11.02
8.21
13.86
15.20
51
15.04
Operating margin%
17.39
18.83
20.83
22.59
19.63
20.62
17.89
18.52
17.49
16.54
23.39
17.89
18.68
49
26.89
Net margin%
0.40
0.40
1.83
4.68
5.22
6.92
8.97
9.11
9.34
11.05
25.13
9.11
6.07
22
36.28
P/E ratio (avg)x
18.06
18.77
19.30
19.17
19.16
18.47
19.42
22.20
23.50
26.76
22.01
22.20
19.23
12
11.56
EV/EBITx
43.18
44.07
48.59
46.78
49.37
51.39
54.82
63.43
65.46
65.01
32.59
63.43
50.38
47
6.55
FCF yield (avg)%
20.05
17.91
19.74
21.92
20.47
20.39
23.09
23.01
21.68
20.67
16.56
21.68
20.57
28
8.55
FCF margin%
17.24
14.80
14.27
16.27
16.63
17.07
14.26
16.12
16.11
18.36
13.93
16.12
16.20
60
0.570
FCF / Net incomex
1.864
1.855
2.214
2.599
2.982
3.056
3.526
3.914
4.163
4.954
1.429
3.914
3.019
8
6.39
ROIC%
8.93
8.97
11.25
10.65
13.43
12.39
10.24
11.84
13.67
13.26
2.67
12.39
11.54
60
5.17
Return on equity%
23.57
25.88
23.79
23.19
22.81
21.87
24.34
25.84
24.81
22.64
2.28
24.34
23.68
73
28.03
Return on assets%
8.20
10.24
9.44
6.62
3.69
3.78
5.96
6.10
8.54
8.19
7.65
6.10
7.40
60
0.62
EPS¥
0.28
0.27
0.31
0.35
0.35
0.36
0.37
0.44
0.48
0.47
0.64
6.23%
5.67%
—
2.73
EPS growth%
18.59
21.24
22.28
19.54
18.67
19.35
21.75
23.85
24.95
25.72
13.85
23.85
21.50
56
0.15
Bookvalue per sh¥
0.46
0.45
0.48
0.46
0.43
0.44
0.47
0.42
0.39
0.36
0.61
(3.42%)
(3.63%)
—
0.24
FCF per share¥
0.73
0.74
0.79
0.82
0.90
1.06
1.10
1.32
1.50
1.61
0.49
12.29%
8.91%
—
0.57
Dividend per sh¥
1.19
1.40
1.55
1.83
2.08
2.23
2.34
2.35
2.61
2.99
0.55
7.53%
10.21%
—
6.13
Div yield (avg)%
8.49
10.27
10.81
9.61
11.33
11.28
14.16
15.42
12.57
12.22
10.04
12.57
11.30
94
26.68
Payout ratio%
16.58
17.35
17.17
16.80
19.25
18.67
17.04
18.41
16.52
17.49
4.38
17.49
17.26
61
1.327
Shares (diluted)B
1.254
1.344
1.473
1.349
1.294
1.194
1.279
1.311
1.382
1.228
1.331
(1.03%)
0.70%
52
15.04
Buyback yield%
0.40
0.40
2.01
2.41
2.05
0.40
1.54
0.43
0.40
1.22
23.83
0.43
0.83
79
0.350
D/E ratiox
0.199
0.208
0.234
0.253
0.230
0.226
0.243
0.245
0.264
0.240
1.201
0.243
0.237
20
2.364
Enterprise value¥B
0.994
0.978
0.871
0.888
0.841
0.879
0.841
0.868
0.918
0.921
1.698
1.84%
(1.68%)
87
1.160
LT debt¥B
2.552
3.002
3.416
3.455
3.555
4.231
4.691
4.871
5.197
5.606
0.634
9.54%
9.40%
29
Revenue
¥1.939B
8.81%
1.00×
Cost of revenue
¥1.006B
8.80%
1.00×
Operating expenses
¥278.4M
7.96%
0.93×
Cash and investments
15.31%
Spread over hurdle
10.20%