0.618
Revenue¥B
2.069
2.063
2.097
2.089
2.051
2.045
2.012
1.976
1.958
1.912
0.669
(1.40%)
(0.83%)
39
24.55
Revenue growth%
26.77
28.01
26.61
28.16
29.96
30.82
32.61
32.48
34.03
34.74
25.49
32.61
30.39
7
8.87
Gross margin%
11.95
9.53
6.69
9.39
8.04
10.95
13.20
12.66
14.59
12.41
7.94
12.66
11.45
35
6.08
Operating margin%
0.79
0.40
2.87
2.57
4.16
2.87
5.35
6.21
5.37
4.70
4.13
5.35
3.51
67
26.36
Net margin%
19.37
19.77
19.71
21.81
19.16
22.01
23.57
22.55
24.89
25.49
12.25
23.57
21.91
83
18.46
P/E ratio (avg)x
49.54
50.21
46.51
51.49
47.04
48.35
52.01
51.51
53.08
56.90
13.78
52.01
50.85
79
33.10
EV/EBITx
25.33
26.35
28.35
27.05
25.30
24.66
21.71
19.58
18.11
19.69
9.195
19.69
24.98
90
21.99
FCF yield (avg)%
5.08
7.84
10.19
8.96
8.37
8.33
9.55
10.36
12.94
12.26
26.34
10.36
9.26
17
20.31
FCF margin%
34.38
35.90
34.28
33.11
34.40
37.21
34.78
32.69
35.52
36.08
27.64
35.52
34.59
58
1.323
FCF / Net incomex
1.046
1.110
1.112
1.214
1.247
1.374
1.388
1.348
1.337
1.455
0.804
1.374
1.292
73
19.68
ROIC%
24.94
27.79
29.56
31.40
31.83
29.95
31.36
30.64
29.11
28.40
17.13
29.95
29.75
44
28.44
Return on equity%
24.67
23.78
24.65
27.11
26.38
29.35
30.11
30.50
31.65
34.16
13.53
30.50
28.23
23
23.97
Return on assets%
14.42
11.50
9.98
9.74
9.47
9.11
9.00
10.08
11.13
13.69
4.75
10.08
10.03
62
3.48
EPS¥
4.19
4.55
4.46
4.51
4.57
5.41
5.62
5.93
6.45
7.05
3.55
9.04%
7.05%
—
27.34
EPS growth%
17.90
20.73
17.84
16.31
17.68
16.23
18.94
19.43
20.45
20.35
3.80
19.43
18.42
72
2.35
Bookvalue per sh¥
5.20
5.31
5.77
6.00
5.51
5.76
5.52
5.62
5.71
6.09
1.79
1.99%
2.62%
—
4.28
FCF per share¥
5.20
5.70
5.94
6.35
6.94
7.79
8.70
8.61
8.38
8.77
4.16
4.81%
6.38%
—
4.81
Dividend per sh¥
4.51
5.11
5.64
5.57
6.15
6.83
7.03
7.78
8.78
8.46
3.55
6.56%
7.89%
—
19.41
Div yield (avg)%
9.80
10.08
10.63
11.89
11.19
13.41
13.69
13.99
15.75
12.91
2.79
13.69
12.40
56
5.26
Payout ratio%
16.77
15.60
17.11
15.82
15.00
15.57
12.67
14.51
16.88
18.04
13.04
15.57
15.71
85
411.7
Shares (diluted)M
329.7
305.8
315.2
315.1
299.4
270.5
274.1
275.0
237.2
254.9
394.7
(3.17%)
(3.21%)
43
27.58
Buyback yield%
25.30
22.70
20.70
18.16
17.61
20.19
22.69
19.76
19.87
19.71
20.28
19.87
20.03
71
0.186
D/E ratiox
0.704
0.670
0.614
0.634
0.629
0.652
0.646
0.549
0.497
0.456
1.505
0.549
0.631
65
1.434
Enterprise value¥B
0.270
0.271
0.283
0.285
0.292
0.285
0.313
0.334
0.317
0.322
1.062
1.94%
1.79%
49
390.3
LT debt¥M
100.2
103.9
118.9
114.3
136.3
151.5
151.1
147.8
174.8
181.2
616.4
5.86%
7.63%
16
Revenue
¥1.912B
(0.83%)
1.00×
Cost of revenue
¥1.339B
(0.83%)
1.00×
Operating expenses
¥399.0M
(0.73%)
1.01×
Cash and investments
14.54%
Spread over hurdle
19.77%