0.376
Revenue¥B
1.974
1.999
2.014
2.067
2.074
2.124
2.173
2.239
2.332
2.379
0.397
2.78%
1.99%
86
8.43
Revenue growth%
11.19
9.07
9.61
9.59
12.19
14.56
17.35
15.59
13.49
11.86
3.23
14.56
12.03
73
24.85
Gross margin%
9.17
9.37
10.85
10.61
13.59
15.86
18.74
15.86
17.60
18.04
28.22
17.60
14.73
55
16.09
Operating margin%
10.31
11.68
10.92
13.84
12.70
13.44
16.16
18.86
18.62
17.20
2.59
17.20
13.64
50
25.01
Net margin%
20.17
20.56
19.47
18.81
20.22
18.30
16.86
14.82
15.84
15.04
7.16
15.84
18.55
27
31.11
P/E ratio (avg)x
9.448
9.850
10.42
12.50
14.38
16.07
18.27
20.48
22.31
23.01
32.33
20.48
15.23
24
12.29
EV/EBITx
22.35
19.15
18.72
19.55
20.08
17.33
16.63
15.42
15.28
13.53
21.25
15.42
18.02
74
3.46
FCF yield (avg)%
35.96
35.23
37.24
36.00
33.19
33.08
30.63
30.57
27.74
25.88
23.14
30.57
33.14
71
4.09
FCF margin%
29.89
30.01
32.37
32.49
33.29
35.31
37.86
37.41
36.16
37.53
24.02
37.41
34.30
29
1.357
FCF / Net incomex
0.756
0.747
0.845
0.979
1.150
1.238
1.385
1.595
1.808
1.759
0.100
1.595
1.194
52
23.26
ROIC%
10.28
10.28
9.98
9.98
10.08
11.07
12.80
10.10
9.19
11.15
20.33
11.07
10.19
35
4.69
Return on equity%
26.46
25.92
28.41
27.63
29.02
29.63
29.61
27.11
29.05
30.73
7.79
29.61
28.71
22
5.95
Return on assets%
19.94
19.00
18.79
20.80
21.69
22.84
23.53
24.54
24.74
26.11
3.71
24.54
22.27
50
1.74
EPS¥
1.02
0.99
1.00
0.91
0.86
0.78
0.84
0.82
0.92
0.84
1.83
(0.37%)
(1.30%)
—
8.34
EPS growth%
25.60
25.31
24.55
25.24
25.17
28.15
26.64
27.13
29.29
29.60
27.11
28.15
26.12
19
0.77
Bookvalue per sh¥
0.87
0.88
0.91
0.91
0.99
1.13
1.25
1.26
1.42
1.60
0.63
9.98%
6.93%
—
1.73
FCF per share¥
0.81
0.96
1.01
1.01
1.18
1.31
1.32
1.59
1.90
2.10
1.22
12.18%
10.08%
—
0.82
Dividend per sh¥
1.59
1.61
1.45
1.36
1.50
1.53
1.57
1.63
1.42
1.24
0.76
(3.77%)
(2.36%)
—
3.32
Div yield (avg)%
8.66
10.51
10.22
12.56
14.20
15.64
12.66
11.85
14.41
12.11
22.42
12.66
12.33
80
17.89
Payout ratio%
21.17
21.22
20.14
17.94
20.32
20.43
22.10
24.40
26.82
27.10
13.08
24.40
21.19
71
380.6
Shares (diluted)M
435.6
480.6
542.3
495.9
484.1
457.6
479.8
532.8
493.9
531.2
378.3
1.88%
1.54%
49
22.80
Buyback yield%
22.99
23.48
23.78
24.52
25.46
28.23
27.53
27.33
29.64
27.08
25.97
27.53
26.27
93
0.494
D/E ratiox
2.077
2.228
2.529
2.805
2.761
2.688
2.723
2.849
3.161
3.517
1.394
2.849
2.742
56
0.630
Enterprise value¥B
0.414
0.424
0.397
0.446
0.401
0.443
0.464
0.433
0.465
0.529
1.843
5.66%
1.87%
31
0.271
LT debt¥B
1.157
1.336
1.504
1.737
1.889
2.150
2.261
2.705
2.754
3.167
1.058
10.88%
10.56%
64
Revenue
¥2.379B
1.99%
1.00×
Cost of revenue
¥1.650B
2.17%
1.02×
Operating expenses
¥367.5M
1.64%
0.97×
Cash and investments
19.64%
Spread over hurdle
17.40%