0.842
Revenue¥B
0.701
0.761
0.804
0.867
0.912
0.969
1.023
1.088
1.139
1.191
0.864
5.49%
6.34%
57
16.23
Revenue growth%
9.41
8.48
9.52
10.63
12.18
12.77
10.32
9.24
8.90
7.27
4.99
9.24
9.47
57
25.19
Gross margin%
2.25
4.22
5.33
7.13
6.97
9.93
8.76
6.59
6.19
8.57
11.46
8.57
6.78
26
17.66
Operating margin%
17.61
18.46
20.38
19.73
21.97
24.21
25.39
25.63
23.26
21.29
12.08
24.21
21.63
57
16.38
Net margin%
29.03
29.27
32.00
29.26
28.83
28.91
28.77
27.98
28.79
28.23
2.03
28.77
28.87
25
32.05
P/E ratio (avg)x
15.20
15.42
17.29
18.46
19.32
18.45
21.30
24.22
27.34
26.11
17.03
24.22
18.89
90
21.44
EV/EBITx
34.47
36.01
40.70
47.09
53.65
58.22
58.86
60.80
59.83
69.59
26.95
59.83
55.94
91
4.00
FCF yield (avg)%
10.21
9.27
10.29
9.55
9.52
7.40
10.37
7.76
7.96
7.72
20.63
7.76
9.39
9
3.40
FCF margin%
7.24
4.92
2.34
1.57
0.40
2.61
4.23
6.05
5.18
4.01
8.15
4.23
4.12
86
1.433
FCF / Net incomex
0.623
0.625
0.639
0.620
0.629
0.695
0.757
0.752
0.828
0.755
0.500
0.755
0.667
23
15.30
ROIC%
21.97
23.09
23.74
26.60
27.93
26.36
26.74
28.52
29.86
28.42
9.38
28.42
26.67
62
16.86
Return on equity%
3.69
6.00
6.99
4.94
6.83
6.66
7.50
4.96
5.18
7.63
3.65
6.66
6.33
17
9.89
Return on assets%
19.99
22.79
25.59
23.36
25.98
24.64
23.74
21.98
22.31
20.41
16.59
22.31
23.08
37
4.33
EPS¥
2.79
2.77
3.18
3.59
3.62
4.12
4.89
5.49
5.99
6.97
4.64
14.02%
9.39%
—
12.68
EPS growth%
15.75
14.46
16.88
18.35
16.29
14.43
11.91
9.18
11.45
13.33
16.26
11.91
14.44
51
4.28
Bookvalue per sh¥
6.26
5.94
5.94
6.70
6.42
6.96
7.34
7.10
7.38
8.52
5.03
5.82%
4.41%
—
2.82
FCF per share¥
4.17
4.06
4.62
4.39
4.25
4.06
3.92
3.97
4.37
4.19
2.14
(0.28%)
(0.65%)
—
3.32
Dividend per sh¥
2.62
2.42
2.50
2.83
2.91
3.29
3.05
3.20
3.62
3.68
4.19
4.81%
3.60%
—
17.13
Div yield (avg)%
6.76
7.71
5.79
8.10
5.60
4.94
2.22
3.62
5.66
4.75
14.60
4.75
5.63
25
24.08
Payout ratio%
23.03
20.92
23.44
26.27
24.74
26.01
26.53
24.41
23.44
24.67
11.28
24.67
24.54
62
159.9
Shares (diluted)M
120.2
128.8
132.7
124.7
132.8
125.1
132.6
149.8
138.8
140.8
157.8
1.17%
0.87%
52
15.78
Buyback yield%
22.37
22.39
21.45
22.95
24.21
26.76
24.01
24.52
22.29
24.42
12.29
24.42
23.48
41
0.721
D/E ratiox
1.859
1.922
2.255
2.382
2.413
2.714
2.936
3.239
3.348
3.705
1.283
3.239
2.563
14
1,008
Enterprise value¥M
695.8
700.4
668.8
660.1
686.6
693.5
640.4
694.5
653.7
571.8
578.4
(3.59%)
(2.74%)
7
1.023
LT debt¥B
1.306
1.374
1.440
1.682
1.829
1.735
1.735
1.990
1.966
1.856
1.224
0.29%
5.01%
39
Revenue
¥1.191B
6.34%
1.00×
Cost of revenue
¥738.8M
6.17%
0.98×
Operating expenses
¥265.3M
6.40%
1.01×
Spread over hurdle
(3.13%)