0.300
Revenue¥B
0.761
0.799
0.834
0.865
0.910
0.950
0.990
1.042
1.087
1.146
0.333
4.73%
4.57%
86
12.10
Revenue growth%
9.68
10.95
10.16
9.79
9.08
9.78
12.15
12.95
12.28
15.07
5.90
12.28
10.56
16
9.54
Gross margin%
36.25
37.32
38.78
36.65
37.18
38.87
39.58
39.95
40.62
43.05
3.24
39.95
38.83
65
20.27
Operating margin%
10.24
8.03
8.98
11.94
11.39
11.22
12.05
11.52
13.37
16.15
21.57
12.05
11.45
82
27.27
Net margin%
26.37
27.34
24.56
24.05
23.15
25.22
23.61
22.51
22.65
20.51
11.40
22.65
23.83
39
7.831
P/E ratio (avg)x
62.70
66.79
74.04
83.60
99.36
115.4
125.7
130.6
135.4
163.3
11.13
130.6
107.4
88
19.95
EV/EBITx
13.13
14.77
15.55
15.18
14.82
17.07
15.64
15.29
17.06
16.38
25.00
16.38
15.42
16
9.51
FCF yield (avg)%
21.31
19.57
22.19
24.38
26.57
23.72
23.75
24.05
22.00
20.27
29.60
23.72
22.95
94
16.78
FCF margin%
29.77
29.36
30.26
29.80
30.19
31.61
34.18
35.14
36.17
36.49
2.13
35.14
30.93
26
0.752
FCF / Net incomex
2.490
2.952
3.075
3.235
3.104
3.009
2.913
2.997
3.054
3.338
0.894
3.009
3.031
31
29.77
ROIC%
18.75
17.03
19.09
19.61
19.84
17.79
17.00
14.54
14.86
12.19
16.95
14.86
17.41
73
7.18
Return on equity%
8.31
5.66
8.36
6.52
7.01
7.44
6.84
9.08
9.02
11.83
12.86
9.02
7.88
41
28.62
Return on assets%
19.82
21.69
19.61
19.22
20.36
17.99
17.66
17.11
15.14
13.80
28.67
17.11
18.61
53
1.31
EPS¥
0.74
0.72
0.80
0.72
0.68
0.75
0.81
0.81
0.85
0.79
1.40
3.03%
0.13%
—
29.72
EPS growth%
21.85
24.20
24.70
25.41
26.26
28.72
26.46
27.72
26.90
28.49
14.81
27.72
26.36
68
1.20
Bookvalue per sh¥
0.92
1.02
1.06
1.03
1.14
1.16
1.14
1.17
1.17
1.35
0.80
3.46%
4.00%
—
1.49
FCF per share¥
0.66
0.72
0.74
0.86
0.87
0.95
1.09
1.24
1.26
1.31
0.67
8.34%
7.03%
—
1.49
Dividend per sh¥
0.68
0.81
0.96
1.01
1.02
1.17
1.18
1.27
1.41
1.48
1.42
7.71%
7.51%
—
22.75
Div yield (avg)%
18.50
20.40
20.38
21.17
22.92
22.17
19.19
17.67
17.25
16.63
5.14
17.67
19.79
20
4.32
Payout ratio%
12.88
13.78
16.35
16.99
16.00
15.97
18.52
17.36
17.39
16.36
14.14
17.36
16.35
47
786.1
Shares (diluted)M
916.8
836.1
738.0
739.2
686.6
677.1
749.9
678.4
744.1
750.4
753.1
1.79%
(1.14%)
7
10.17
Buyback yield%
30.09
31.72
30.49
28.95
27.05
29.04
29.19
32.10
33.61
31.39
9.75
31.39
30.29
56
1.349
D/E ratiox
2.016
1.900
1.799
1.932
1.935
2.131
2.397
2.221
2.133
2.174
0.210
2.174
2.074
20
1,091
Enterprise value¥M
335.9
324.8
324.7
287.5
309.8
313.4
330.6
290.6
310.0
281.1
650.7
(1.92%)
(1.04%)
14
0.182
LT debt¥B
1.245
1.383
1.530
1.615
1.832
1.822
1.855
2.036
2.011
2.244
0.407
4.14%
6.55%
85
Revenue
¥1.146B
4.57%
1.00×
Cost of revenue
¥802.2M
4.57%
1.00×
Operating expenses
¥213.9M
4.62%
1.00×
Spread over hurdle
31.14%