2.145
Revenue¥B
1.543
1.655
1.789
1.969
2.152
2.303
2.531
2.748
2.954
3.169
2.241
8.05%
8.04%
46
15.12
Revenue growth%
32.71
33.83
34.90
33.94
36.71
37.34
36.17
38.85
37.42
35.09
20.99
37.34
35.63
17
29.79
Gross margin%
11.42
13.63
16.48
16.29
15.62
15.28
13.04
14.18
13.80
15.83
17.19
14.18
14.73
93
22.39
Operating margin%
9.31
11.84
12.17
12.08
11.01
13.19
11.45
9.09
9.40
9.21
12.87
9.40
11.23
86
8.58
Net margin%
7.84
10.84
10.75
10.97
10.54
12.04
13.60
13.87
11.03
10.39
20.90
12.04
10.90
10
17.34
P/E ratio (avg)x
31.05
28.60
25.46
27.59
26.28
23.57
24.09
21.52
21.69
19.93
19.97
21.69
24.77
37
36.42
EV/EBITx
27.38
25.07
24.83
23.25
22.00
22.07
21.90
22.44
22.10
24.95
24.40
22.10
22.85
35
13.95
FCF yield (avg)%
14.27
14.40
16.18
18.54
21.25
20.09
21.35
19.25
21.22
21.30
2.89
21.22
19.67
54
8.53
FCF margin%
14.05
14.56
16.04
13.80
10.92
10.29
8.82
8.78
11.31
11.18
18.11
10.29
11.24
81
0.161
FCF / Net incomex
1.590
1.838
2.116
2.320
2.458
2.596
2.555
2.806
2.685
3.137
1.546
2.685
2.507
78
21.47
ROIC%
5.99
6.23
5.78
3.36
6.08
3.50
0.70
0.40
1.45
4.12
16.07
1.45
3.81
8
15.79
Return on equity%
6.92
3.94
2.36
0.40
0.40
0.40
2.36
5.01
3.51
1.27
13.07
2.36
2.36
83
4.01
Return on assets%
4.83
5.02
4.35
1.67
2.03
0.40
0.40
0.40
1.10
0.40
21.67
0.40
1.39
93
2.13
EPS¥
3.43
3.47
3.59
3.38
3.70
4.23
4.59
4.37
4.07
4.48
2.31
3.89%
4.00%
—
29.18
EPS growth%
9.31
8.77
8.91
9.94
10.01
10.83
8.53
10.56
8.26
10.06
20.18
10.06
9.63
85
0.57
Bookvalue per sh¥
3.59
3.78
4.22
4.85
5.08
5.41
5.41
6.11
7.03
7.26
2.07
7.40%
8.07%
—
2.16
FCF per share¥
2.26
2.15
1.92
1.83
2.03
1.91
1.96
1.76
1.56
1.40
2.80
(7.19%)
(4.83%)
—
0.89
Dividend per sh¥
0.76
0.74
0.84
0.83
0.93
1.03
1.13
1.11
1.19
1.19
2.79
4.97%
5.34%
—
15.80
Div yield (avg)%
24.84
27.54
27.08
24.57
26.59
24.04
23.90
21.51
19.25
19.84
14.01
21.51
24.31
78
27.92
Payout ratio%
12.13
14.23
13.39
13.02
15.57
15.23
14.22
13.35
10.51
9.80
10.85
13.35
13.37
40
726.5
Shares (diluted)M
679.8
661.5
630.2
651.5
626.7
652.8
634.6
593.9
619.3
653.2
728.5
0.83%
(0.62%)
82
6.49
Buyback yield%
6.85
8.98
7.99
5.28
5.88
6.13
5.18
6.45
7.46
9.30
29.15
6.45
6.65
65
0.406
D/E ratiox
0.319
0.296
0.320
0.317
0.298
0.305
0.325
0.327
0.302
0.263
0.123
0.305
0.311
7
1.818
Enterprise value¥B
1.644
1.750
1.639
1.729
1.841
1.641
1.544
1.469
1.403
1.528
2.427
(3.66%)
(0.67%)
8
0.630
LT debt¥B
0.705
0.719
0.695
0.713
0.783
0.828
0.928
1.039
0.985
1.123
2.288
7.49%
4.62%
80
Revenue
¥3.169B
8.04%
1.00×
Cost of revenue
¥1.788B
7.76%
0.97×
Operating expenses
¥423.2M
8.80%
1.07×
Spread over hurdle
54.45%