0.789
Revenue¥B
1.186
1.248
1.312
1.360
1.433
1.475
1.511
1.586
1.605
1.631
0.809
2.63%
3.81%
58
26.49
Revenue growth%
18.51
21.33
21.85
20.46
17.80
15.03
13.97
14.42
17.30
19.32
17.16
15.03
18.15
89
24.54
Gross margin%
5.06
5.50
4.36
2.02
0.40
0.40
0.40
0.40
0.40
0.40
17.50
0.40
0.40
46
8.37
Operating margin%
8.70
6.37
6.66
8.62
8.64
7.80
4.85
6.69
6.18
7.28
25.55
6.69
6.98
16
15.85
Net margin%
15.72
15.01
15.47
16.70
19.54
19.35
21.74
21.93
21.23
22.30
25.94
21.74
19.45
65
30.23
P/E ratio (avg)x
51.96
51.84
54.01
58.17
68.07
73.91
77.71
76.79
85.71
92.86
11.13
77.71
70.99
11
12.09
EV/EBITx
19.02
18.87
18.75
20.50
19.58
20.24
20.97
23.34
24.28
23.37
27.27
23.34
20.37
72
29.67
FCF yield (avg)%
9.23
7.40
4.48
7.03
5.56
6.72
8.63
8.00
10.92
9.27
13.84
8.63
7.70
41
23.93
FCF margin%
25.40
27.65
25.15
28.00
28.60
26.13
28.93
30.50
33.19
32.66
4.75
30.50
28.30
40
0.406
FCF / Net incomex
1.577
1.860
2.135
2.434
2.446
2.759
3.119
3.097
3.455
3.962
1.378
3.119
2.603
79
22.98
ROIC%
32.19
35.10
37.21
35.80
36.78
34.39
37.33
36.25
38.50
40.08
27.68
37.33
36.51
21
25.55
Return on equity%
28.06
28.82
26.05
24.44
25.47
27.59
25.01
24.49
27.36
26.27
12.16
26.27
26.16
82
8.19
Return on assets%
9.05
9.83
11.19
10.41
11.32
9.26
6.50
5.18
5.59
4.82
18.87
5.59
9.15
50
2.18
EPS¥
3.14
2.94
2.60
2.76
2.41
2.35
2.39
2.24
2.10
2.24
2.28
(1.49%)
(4.48%)
—
16.75
EPS growth%
21.58
19.18
19.86
17.40
17.24
15.27
12.71
12.48
11.73
11.03
20.79
12.48
16.26
10
3.45
Bookvalue per sh¥
1.34
1.36
1.32
1.36
1.40
1.51
1.56
1.71
1.62
1.42
3.09
0.25%
(0.20%)
—
3.39
FCF per share¥
2.87
2.90
2.79
2.86
3.03
2.75
2.63
2.87
2.70
2.39
2.59
(4.63%)
(1.32%)
—
1.41
Dividend per sh¥
3.14
3.05
3.38
3.80
3.84
3.45
3.80
3.53
3.59
3.74
1.99
(0.48%)
2.21%
—
21.08
Div yield (avg)%
14.34
14.84
12.87
13.69
13.57
15.12
13.60
12.16
12.12
9.61
28.87
12.16
13.59
91
2.74
Payout ratio%
13.41
12.42
10.70
10.97
12.15
13.26
14.53
11.81
8.95
8.23
14.21
11.81
11.98
23
171.9
Shares (diluted)M
217.8
216.9
202.1
211.9
243.0
231.9
259.3
238.1
258.8
238.0
171.1
(0.42%)
1.35%
81
26.78
Buyback yield%
18.95
17.87
19.51
20.07
21.73
19.20
17.96
19.56
20.28
19.75
11.49
19.56
19.53
71
0.269
D/E ratiox
0.705
0.804
0.827
0.884
0.859
0.858
0.870
0.926
0.924
0.981
1.615
0.924
0.865
37
1.887
Enterprise value¥B
0.337
0.328
0.375
0.385
0.433
0.420
0.451
0.512
0.497
0.545
1.695
4.73%
5.24%
92
0.944
LT debt¥B
1.019
1.088
1.055
0.999
0.877
0.890
0.811
0.903
0.927
0.835
1.641
(0.98%)
(2.73%)
8
Revenue
¥1.631B
3.81%
1.00×
Cost of revenue
¥740.3M
4.01%
1.02×
Operating expenses
¥393.4M
3.36%
0.96×
Cash and investments
16.92%