1.886
Revenue¥B
2.426
2.473
2.510
2.541
2.543
2.606
2.569
2.545
2.503
2.535
1.942
(0.06%)
0.46%
60
10.90
Revenue growth%
12.11
13.29
11.91
12.14
9.87
9.71
10.30
8.94
11.59
12.59
12.23
10.30
11.75
42
22.41
Gross margin%
4.20
5.63
7.21
9.41
7.25
4.54
6.94
6.41
9.02
7.25
23.76
6.94
7.07
68
25.01
Operating margin%
13.64
10.95
12.17
12.90
15.73
13.48
16.44
17.55
19.49
21.63
22.74
17.55
14.68
13
28.76
Net margin%
20.82
20.75
22.05
20.03
18.55
17.86
20.80
19.48
17.55
20.23
16.91
19.48
20.13
63
28.33
P/E ratio (avg)x
24.99
24.95
26.25
27.66
25.92
29.77
33.52
33.92
33.55
36.38
25.60
33.55
28.72
76
14.53
EV/EBITx
40.62
46.44
44.99
46.22
46.77
47.56
55.57
65.62
76.02
86.76
27.68
65.62
47.17
50
2.14
FCF yield (avg)%
20.72
20.76
22.67
23.41
22.53
19.56
21.65
24.07
21.17
19.19
25.68
21.17
21.41
87
15.23
FCF margin%
19.36
18.91
21.05
18.41
20.88
23.74
24.07
21.60
20.48
22.77
14.21
22.77
20.96
72
1.199
FCF / Net incomex
0.175
0.178
0.160
0.149
0.135
0.127
0.115
0.102
0.103
0.093
1.449
0.103
0.131
7
26.62
ROIC%
21.13
23.52
24.70
22.49
22.36
19.95
21.74
24.04
21.24
18.97
13.11
21.24
22.05
77
21.76
Return on equity%
25.36
27.59
26.21
26.19
26.16
26.72
25.77
27.51
25.53
24.51
3.63
25.77
26.17
77
4.42
Return on assets%
22.52
21.94
22.09
22.61
24.00
25.75
27.32
26.83
24.84
27.76
21.13
26.83
24.42
85
0.48
EPS¥
1.48
1.63
1.74
1.80
2.06
2.25
2.37
2.43
2.48
2.66
0.51
5.29%
5.48%
—
14.63
EPS growth%
26.90
24.48
26.05
24.80
25.98
27.87
26.44
27.20
29.07
31.77
19.49
27.87
26.67
64
0.71
Bookvalue per sh¥
2.07
2.29
2.19
2.51
2.59
2.67
2.87
2.72
2.58
3.06
1.33
3.37%
4.89%
—
0.78
FCF per share¥
2.09
2.37
2.38
2.59
3.05
3.26
3.49
3.38
3.24
3.69
0.50
3.88%
7.47%
—
0.48
Dividend per sh¥
1.87
2.12
2.56
2.79
2.92
3.00
3.16
3.36
3.51
3.50
1.04
3.70%
8.47%
—
25.81
Div yield (avg)%
16.72
13.97
13.63
15.31
17.10
17.82
17.06
16.30
15.38
15.76
19.84
16.30
16.03
13
18.49
Payout ratio%
17.01
19.75
22.55
23.22
23.46
24.40
24.94
26.21
24.66
22.34
28.01
24.66
23.34
50
335.6
Shares (diluted)M
410.4
466.2
469.7
539.0
503.4
578.1
638.9
647.5
704.2
751.2
348.0
8.33%
5.65%
20
22.04
Buyback yield%
22.28
20.82
20.24
17.35
19.46
16.71
17.68
19.62
22.16
21.16
13.27
19.62
19.93
94
1.529
D/E ratiox
1.526
1.522
1.524
1.762
1.643
1.893
2.046
2.349
2.719
3.145
0.794
2.349
1.828
66
0.285
Enterprise value¥B
1.706
1.780
1.942
1.835
2.091
2.363
2.268
2.524
2.373
2.546
1.441
4.02%
3.47%
15
1.928
LT debt¥B
0.936
1.080
1.173
1.158
1.272
1.488
1.608
1.774
1.799
2.074
0.558
10.27%
8.96%
39
Revenue
¥2.535B
0.46%
1.00×
Cost of revenue
¥1.775B
0.46%
1.00×
Operating expenses
¥440.8M
(0.40%)
0.92×
Cash and investments
18.19%
Spread over hurdle
29.52%