0.663
Revenue¥B
2.591
2.714
2.786
2.874
2.963
3.099
3.265
3.287
3.397
3.564
0.685
3.76%
3.45%
17
27.85
Revenue growth%
19.98
20.27
18.92
16.96
14.28
16.81
19.35
18.60
19.25
21.21
15.34
19.25
19.08
77
7.38
Gross margin%
7.61
6.54
7.93
5.42
5.43
5.21
3.86
1.00
2.90
5.42
21.13
3.86
5.42
91
21.96
Operating margin%
1.74
2.59
1.04
0.67
3.64
4.07
1.40
0.40
0.40
0.40
20.62
0.40
1.22
82
16.55
Net margin%
22.01
19.17
19.23
16.59
18.69
20.44
22.69
20.67
19.21
21.70
21.11
20.67
19.83
63
31.93
P/E ratio (avg)x
9.048
8.780
8.039
7.223
6.608
6.281
6.659
5.908
6.456
5.812
27.52
6.281
6.633
36
23.75
EV/EBITx
31.05
30.18
29.03
29.32
31.71
27.75
25.55
25.54
25.72
25.81
28.97
25.72
28.39
20
5.78
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
2.22
0.40
3.24
2.60
2.23
28.17
2.23
0.40
22
17.00
FCF margin%
19.17
22.05
23.97
26.66
28.97
26.15
25.68
26.65
28.08
28.63
3.07
26.65
26.40
27
0.988
FCF / Net incomex
2.626
2.572
2.651
2.928
3.165
3.645
4.097
4.208
4.874
5.488
0.257
4.208
3.405
30
5.18
ROIC%
9.10
6.91
4.81
7.47
8.70
6.10
7.33
7.38
9.40
11.66
23.21
7.38
7.42
86
21.04
Return on equity%
18.23
19.64
17.40
16.25
16.12
13.25
14.44
12.27
9.78
9.34
6.15
12.27
15.28
51
24.63
Return on assets%
0.40
1.77
1.41
0.40
0.40
0.40
0.40
0.40
3.17
2.56
13.37
0.40
0.40
48
0.96
EPS¥
0.55
0.47
0.40
0.35
0.31
0.32
0.30
0.30
0.30
0.26
0.99
(3.52%)
(7.36%)
—
14.50
EPS growth%
13.16
11.94
14.10
13.50
13.31
10.97
8.02
6.44
5.48
6.04
2.51
6.44
11.46
41
1.86
Bookvalue per sh¥
1.25
1.24
1.37
1.53
1.75
1.92
2.12
2.23
2.65
2.89
0.41
10.61%
8.76%
—
0.46
FCF per share¥
1.33
1.26
1.23
1.40
1.51
1.37
1.36
1.55
1.51
1.53
1.07
0.24%
0.64%
—
2.48
Dividend per sh¥
4.20
4.18
4.47
4.61
4.66
4.36
4.96
5.64
6.31
6.54
2.17
6.99%
6.01%
—
15.18
Div yield (avg)%
33.22
35.01
37.09
37.49
36.79
37.13
34.62
35.67
36.89
35.30
10.97
35.67
36.23
93
19.16
Payout ratio%
25.53
23.50
22.31
23.20
21.62
18.98
18.86
17.92
18.29
20.87
6.77
18.86
21.24
54
428.7
Shares (diluted)M
319.5
303.8
312.2
340.8
315.9
302.1
269.5
234.5
234.7
253.4
416.0
(4.31%)
(3.23%)
82
2.83
Buyback yield%
2.17
3.43
0.72
3.31
2.73
3.42
0.84
1.89
3.04
5.07
11.72
3.04
2.88
35
1.488
D/E ratiox
2.635
2.869
2.823
2.889
3.316
3.365
3.283
3.229
3.371
3.708
0.663
3.365
3.256
15
1.786
Enterprise value¥B
5.923
6.615
7.368
7.168
7.966
7.856
8.003
8.958
9.949
11.34
1.263
7.31%
7.46%
56
3.148
LT debt¥B
5.906
6.417
7.369
7.021
7.437
7.366
7.158
7.074
6.922
7.986
4.322
1.43%
4.50%
46
Revenue
¥3.564B
3.45%
1.00×
Cost of revenue
¥2.011B
3.28%
0.98×
Operating expenses
¥800.5M
3.41%
1.00×
Cash and investments
18.16%
Spread over hurdle
(1.57%)