0.649
Revenue¥B
0.761
0.813
0.849
0.883
0.941
0.998
1.050
1.105
1.157
1.239
0.723
5.64%
5.78%
15
6.54
Revenue growth%
15.79
17.26
16.94
15.55
16.38
18.12
18.05
15.19
14.91
16.35
19.57
16.35
16.37
53
21.00
Gross margin%
17.87
17.54
16.30
19.13
20.39
18.74
18.69
20.65
17.79
20.07
9.31
18.74
18.71
56
10.53
Operating margin%
10.05
8.35
7.38
9.19
10.74
8.78
10.51
11.88
9.98
11.57
24.83
10.51
10.02
89
28.47
Net margin%
24.98
26.85
25.19
27.75
26.26
28.51
29.48
31.98
29.56
27.09
8.29
29.48
27.42
87
10.79
P/E ratio (avg)x
47.34
46.08
49.24
51.32
61.60
74.25
82.00
90.97
101.0
106.3
27.00
90.97
67.92
10
28.95
EV/EBITx
22.38
22.29
23.76
24.58
21.79
18.96
20.00
21.74
21.64
21.52
36.19
21.52
21.77
5
25.30
FCF yield (avg)%
12.47
12.31
14.57
14.36
13.74
12.15
9.31
10.51
10.78
12.10
19.18
10.78
12.23
67
23.13
FCF margin%
18.33
15.80
13.88
15.05
17.67
19.77
21.73
22.61
24.50
23.68
2.10
22.61
19.05
74
0.544
FCF / Net incomex
0.736
0.799
0.860
0.887
0.862
0.931
0.820
0.726
0.646
0.676
0.270
0.726
0.809
71
27.24
ROIC%
29.94
27.93
29.19
27.65
25.69
22.74
23.30
23.69
25.49
23.58
24.67
23.58
25.59
34
20.15
Return on equity%
13.59
16.02
15.30
16.09
16.54
14.30
14.27
12.05
9.61
12.10
16.43
12.10
14.29
55
24.92
Return on assets%
17.85
15.16
16.68
15.75
17.82
19.02
17.33
17.48
15.18
13.80
9.14
17.33
17.01
66
2.66
EPS¥
1.04
1.15
1.14
1.17
1.24
1.43
1.39
1.36
1.36
1.64
2.96
5.63%
5.10%
—
7.72
EPS growth%
24.63
22.06
20.32
22.29
25.27
23.75
20.93
19.96
21.14
19.03
18.40
20.93
21.60
79
3.17
Bookvalue per sh¥
3.36
3.48
3.37
3.37
3.87
4.04
3.86
4.22
4.29
4.34
1.96
2.34%
2.86%
—
1.01
FCF per share¥
2.31
2.02
2.17
2.32
2.25
2.39
2.25
2.07
2.14
1.91
1.37
(3.20%)
(0.97%)
—
1.25
Dividend per sh¥
2.00
2.10
2.39
2.46
2.52
2.92
2.97
3.00
2.82
3.10
1.37
4.17%
4.50%
—
19.46
Div yield (avg)%
6.39
4.05
4.96
4.69
6.92
9.86
11.89
11.42
9.32
12.24
11.71
11.42
8.12
71
14.34
Payout ratio%
9.84
7.04
9.47
9.15
10.42
9.06
9.57
11.15
12.83
14.45
20.38
11.15
9.71
76
112.6
Shares (diluted)M
134.6
153.1
159.9
168.6
165.2
162.3
182.9
205.8
219.2
211.0
114.3
5.02%
5.02%
79
4.86
Buyback yield%
13.73
15.19
15.02
13.81
12.76
13.19
11.00
13.00
11.92
10.12
15.32
11.92
13.09
71
0.969
D/E ratiox
0.424
0.403
0.410
0.393
0.396
0.397
0.393
0.361
0.349
0.374
0.477
0.374
0.395
57
0.568
Enterprise value¥B
0.531
0.576
0.695
0.848
0.996
1.037
1.254
1.317
1.293
1.445
0.826
7.73%
12.72%
22
0.784
LT debt¥B
1.601
1.868
1.945
2.035
1.939
1.868
1.893
1.902
2.235
2.619
0.256
6.19%
5.83%
82
Revenue
¥1.239B
5.78%
1.00×
Cost of revenue
¥666.9M
5.94%
1.01×
Operating expenses
¥299.9M
5.86%
1.01×