0.687
Revenue¥B
2.028
2.048
2.025
2.019
2.047
2.029
2.081
2.120
2.148
2.127
0.749
0.77%
0.68%
84
14.01
Revenue growth%
18.63
20.73
18.53
17.90
15.03
17.49
19.83
21.17
22.83
24.14
2.94
21.17
19.23
68
4.32
Gross margin%
15.32
13.50
11.38
11.42
14.06
14.29
16.63
17.06
16.22
13.89
3.52
16.22
14.18
49
17.46
Operating margin%
16.80
15.10
12.87
13.37
13.87
14.04
15.00
12.79
10.69
8.39
5.97
12.79
13.62
52
24.72
Net margin%
34.11
35.58
32.69
32.33
32.32
32.54
35.05
37.57
37.92
39.24
17.33
37.57
34.58
36
32.43
P/E ratio (avg)x
13.80
13.27
13.31
13.44
15.80
16.68
19.93
20.88
20.45
23.96
32.95
20.45
16.24
90
16.34
EV/EBITx
58.80
68.65
82.77
98.41
109.9
114.9
138.0
162.9
176.9
195.1
31.08
162.9
112.4
37
24.51
FCF yield (avg)%
18.90
21.27
23.13
21.63
21.68
24.09
22.19
24.88
25.76
24.63
12.66
24.63
22.66
59
23.02
FCF margin%
11.79
14.53
15.22
17.72
19.31
18.79
17.77
15.79
15.50
13.65
22.09
15.79
15.64
94
0.275
FCF / Net incomex
0.574
0.644
0.740
0.776
0.859
1.009
1.160
1.267
1.314
1.380
1.574
1.267
0.934
83
18.57
ROIC%
10.23
10.95
12.33
12.47
9.84
12.06
9.46
9.69
11.52
12.96
14.34
11.52
11.24
92
5.61
Return on equity%
9.72
12.37
13.37
12.45
14.07
14.46
12.26
12.09
13.15
11.64
10.24
12.26
12.41
53
5.61
Return on assets%
27.50
27.18
26.07
25.17
27.24
24.98
26.43
27.06
27.74
27.03
3.54
27.03
27.04
40
2.84
EPS¥
1.33
1.40
1.44
1.47
1.66
1.61
1.56
1.66
1.54
1.42
3.15
(3.06%)
0.46%
—
4.01
EPS growth%
0.40
0.40
1.08
1.97
0.40
0.40
1.28
0.40
0.77
0.40
19.04
0.40
0.40
24
3.06
Bookvalue per sh¥
0.71
0.72
0.85
0.98
1.10
1.29
1.29
1.56
1.70
1.75
0.91
9.68%
10.95%
—
2.47
FCF per share¥
1.30
1.26
1.33
1.33
1.39
1.37
1.45
1.35
1.42
1.61
2.52
3.03%
2.08%
—
2.93
Dividend per sh¥
1.25
1.21
1.23
1.30
1.46
1.69
1.71
1.89
1.97
2.12
2.06
7.78%
6.12%
—
7.67
Div yield (avg)%
21.10
19.59
19.02
19.49
20.01
20.95
17.97
16.48
17.03
17.72
2.48
17.72
19.25
89
3.99
Payout ratio%
7.61
8.73
9.68
12.21
12.31
14.35
16.57
14.60
17.54
16.01
20.64
16.01
13.33
40
473.1
Shares (diluted)M
549.9
571.9
644.3
643.6
655.0
596.6
618.6
680.8
741.4
802.9
465.1
4.16%
4.03%
58
3.58
Buyback yield%
2.86
4.24
6.68
7.84
9.45
10.76
9.93
9.32
11.13
10.60
20.78
10.60
9.39
94
0.276
D/E ratiox
0.363
0.420
0.425
0.490
0.501
0.496
0.479
0.565
0.564
0.568
0.694
0.564
0.493
15
1.122
Enterprise value¥B
4.230
4.509
4.498
4.758
4.948
5.546
5.322
5.191
5.411
6.309
1.372
4.98%
5.89%
10
1.085
LT debt¥B
1.164
1.175
1.193
1.350
1.244
1.239
1.379
1.479
1.355
1.552
1.033
4.53%
2.45%
94
Revenue
¥2.127B
0.68%
1.00×
Cost of revenue
¥1.223B
1.02%
1.03×
Operating expenses
¥432.5M
0.21%
0.95×
Spread over hurdle
19.22%