0.984
Revenue¥B
0.856
0.892
0.952
1.015
1.095
1.176
1.234
1.320
1.378
1.470
1.011
6.07%
6.38%
84
23.73
Revenue growth%
16.87
19.38
20.55
21.90
24.52
22.44
25.41
27.58
29.27
28.70
3.32
27.58
23.48
66
12.53
Gross margin%
15.17
17.49
17.89
15.36
13.71
16.15
16.19
14.92
12.87
14.30
17.22
14.92
15.26
88
28.51
Operating margin%
13.49
15.31
17.48
15.42
14.09
14.03
13.23
14.21
17.08
17.51
26.98
14.21
14.76
50
19.16
Net margin%
24.37
22.90
21.04
20.13
20.58
21.95
20.51
20.98
21.63
19.59
17.76
20.98
21.01
89
25.50
P/E ratio (avg)x
24.52
24.80
24.43
21.88
23.46
25.62
28.71
30.07
32.94
33.96
13.13
30.07
25.21
57
10.02
EV/EBITx
23.14
20.48
20.32
19.35
20.33
18.83
16.91
18.05
17.20
15.26
35.58
17.20
19.09
69
7.01
FCF yield (avg)%
15.23
12.55
13.00
14.07
16.23
16.31
15.32
15.06
13.46
12.17
10.96
15.06
14.56
64
27.94
FCF margin%
16.12
13.60
15.26
17.30
19.43
19.59
18.94
16.39
19.35
18.82
13.05
18.94
18.06
6
0.391
FCF / Net incomex
1.461
1.504
1.742
1.774
1.714
1.871
1.875
2.110
2.055
2.371
1.207
2.055
1.822
94
23.42
ROIC%
22.90
24.14
21.69
23.85
23.34
20.42
17.90
16.30
18.14
16.84
14.52
17.90
21.06
92
16.51
Return on equity%
13.07
14.03
14.12
15.07
17.66
15.18
18.17
18.68
19.21
20.05
7.03
18.68
16.42
61
13.95
Return on assets%
13.79
16.16
18.67
21.14
19.02
21.81
21.46
20.51
18.13
18.56
16.17
20.51
18.84
65
1.71
EPS¥
0.45
0.42
0.40
0.43
0.39
0.40
0.36
0.39
0.39
0.41
1.81
1.43%
(0.03%)
—
24.27
EPS growth%
9.22
11.56
9.92
8.90
7.02
8.47
7.62
7.45
6.16
5.27
25.13
7.45
8.05
79
0.63
Bookvalue per sh¥
1.40
1.50
1.49
1.53
1.80
2.08
2.01
2.34
2.51
2.99
0.46
10.71%
8.02%
—
0.42
FCF per share¥
1.74
1.92
1.76
1.92
2.05
1.90
1.99
2.09
2.13
1.94
1.54
(1.13%)
0.59%
—
1.20
Dividend per sh¥
0.73
0.77
0.69
0.71
0.74
0.67
0.66
0.58
0.59
0.54
1.16
(5.98%)
(2.51%)
—
27.49
Div yield (avg)%
12.28
14.67
12.14
12.97
11.69
12.21
13.98
11.28
9.67
9.51
13.90
11.28
12.18
11
28.47
Payout ratio%
9.20
12.10
13.65
16.19
16.28
16.46
18.63
19.54
18.72
19.37
8.41
18.72
16.37
36
555.4
Shares (diluted)M
592.1
569.4
605.9
574.2
629.8
625.0
683.7
737.7
735.7
795.0
535.6
4.77%
3.68%
47
23.88
Buyback yield%
12.68
14.68
15.95
16.49
15.06
12.20
13.38
12.43
15.19
16.64
4.19
13.38
14.87
89
0.375
D/E ratiox
1.737
1.764
1.661
1.582
1.607
1.551
1.625
1.698
1.746
1.914
0.183
1.698
1.680
22
67.26
Enterprise value¥M
797.2
769.9
787.3
800.0
768.2
713.9
773.1
800.9
717.8
782.8
718.7
0.38%
0.12%
8
1.092
LT debt¥B
1.254
1.340
1.360
1.307
1.447
1.614
1.695
1.861
2.071
2.191
0.752
8.65%
5.06%
93
Revenue
¥1.470B
6.38%
1.00×
Cost of revenue
¥656.4M
6.02%
0.97×
Operating expenses
¥373.4M
7.05%
1.07×
Spread over hurdle
18.17%