0.521
Revenue¥B
1.062
1.077
1.085
1.105
1.130
1.121
1.124
1.155
1.161
1.186
0.553
0.97%
1.27%
35
25.03
Revenue growth%
6.43
4.69
4.51
2.40
1.65
3.62
2.99
3.71
2.44
0.64
26.83
2.99
3.31
37
2.53
Gross margin%
22.12
24.25
27.16
24.83
24.82
22.53
25.17
26.79
25.52
23.91
13.85
25.17
24.82
29
29.74
Operating margin%
26.92
24.18
22.13
19.39
20.67
22.79
24.64
26.09
27.53
28.70
22.34
26.09
24.41
73
26.98
Net margin%
6.47
7.67
5.94
5.35
5.92
5.80
4.47
7.11
7.57
6.77
22.83
6.77
6.20
62
32.18
P/E ratio (avg)x
34.55
35.83
39.06
39.83
34.33
33.20
33.76
33.32
34.27
35.81
29.85
33.76
34.44
19
22.58
EV/EBITx
21.64
22.86
22.65
25.27
25.66
27.37
28.82
27.43
30.52
33.04
6.914
28.82
26.51
65
4.66
FCF yield (avg)%
12.05
11.68
13.45
13.67
15.79
13.20
12.18
14.53
17.07
17.93
3.10
14.53
13.56
10
5.40
FCF margin%
5.20
2.30
3.84
5.87
4.56
4.34
2.39
1.10
0.99
3.10
20.16
2.39
3.47
12
0.158
FCF / Net incomex
1.603
1.458
1.445
1.384
1.508
1.577
1.747
1.810
1.996
1.940
0.373
1.810
1.590
17
11.53
ROIC%
3.93
6.37
6.01
6.16
6.13
6.80
5.60
3.48
4.30
6.18
24.01
5.60
6.07
13
27.42
Return on equity%
7.32
7.23
5.90
6.45
6.71
6.91
7.86
6.96
6.94
8.16
4.03
6.96
6.95
15
29.17
Return on assets%
9.04
9.89
9.61
12.39
12.63
14.54
15.15
12.96
11.44
14.42
14.48
14.42
12.51
47
0.95
EPS¥
0.87
0.97
1.08
1.21
1.33
1.33
1.54
1.64
1.75
1.94
0.99
7.80%
9.79%
—
18.32
EPS growth%
0.40
0.40
1.57
0.48
0.40
0.40
0.40
0.40
2.42
4.17
22.22
0.40
0.40
35
0.47
Bookvalue per sh¥
2.21
2.55
2.96
3.35
3.63
3.53
3.65
4.02
4.37
5.09
0.29
7.01%
10.56%
—
0.46
FCF per share¥
0.25
0.27
0.23
0.21
0.21
0.19
0.18
0.16
0.13
0.13
0.41
(9.11%)
(7.33%)
—
1.18
Dividend per sh¥
0.62
0.62
0.61
0.59
0.65
0.62
0.65
0.68
0.66
0.66
0.75
0.32%
1.73%
—
19.32
Div yield (avg)%
16.73
16.85
18.33
15.81
17.70
18.59
17.05
16.99
16.74
19.57
16.66
17.05
17.02
56
3.53
Payout ratio%
26.20
24.09
25.46
22.50
24.88
23.45
23.47
25.77
23.61
24.11
4.95
23.61
24.10
28
283.3
Shares (diluted)M
291.5
268.5
306.4
307.4
307.0
285.1
324.6
334.6
353.3
336.0
292.9
1.82%
1.15%
8
4.70
Buyback yield%
5.22
7.72
5.25
3.25
0.58
0.40
0.59
0.40
0.40
0.40
29.47
0.40
0.58
32
0.228
D/E ratiox
2.031
1.945
1.973
2.222
2.069
2.198
2.479
2.321
2.473
2.437
0.804
2.437
2.210
93
0.077
Enterprise value¥B
0.938
1.080
1.190
1.276
1.303
1.350
1.344
1.427
1.509
1.397
0.498
1.41%
3.90%
37
0.196
LT debt¥B
0.581
0.634
0.654
0.745
0.825
0.914
1.098
1.214
1.441
1.634
0.599
14.64%
12.30%
39
Revenue
¥1.186B
1.27%
1.00×
Cost of revenue
¥787.5M
1.21%
0.99×
Operating expenses
¥232.4M
1.52%
1.02×