0.699
Revenue¥B
0.831
0.870
0.939
0.998
1.075
1.115
1.155
1.214
1.297
1.356
0.720
4.75%
5.85%
30
29.46
Revenue growth%
26.23
27.92
28.51
26.79
26.79
25.22
22.42
22.37
21.11
18.55
29.84
22.37
25.73
51
12.80
Gross margin%
20.03
18.39
19.55
22.25
21.83
19.75
21.74
22.50
22.65
25.10
15.37
22.50
21.78
29
14.77
Operating margin%
28.22
28.12
29.73
29.97
29.59
31.87
29.47
29.47
32.31
33.88
3.58
31.87
29.66
69
4.77
Net margin%
14.54
17.33
18.21
19.10
17.95
15.41
12.55
9.73
12.36
12.02
12.98
12.36
14.98
53
16.70
P/E ratio (avg)x
12.55
12.68
12.55
12.44
13.45
15.73
17.78
20.41
20.17
22.76
35.44
20.17
14.59
6
9.480
EV/EBITx
10.45
11.50
12.37
14.61
14.26
14.46
17.06
16.36
16.54
18.09
29.48
16.54
14.54
78
5.83
FCF yield (avg)%
15.45
12.50
12.98
14.99
15.49
14.13
12.64
11.54
9.25
10.57
18.01
11.54
12.81
59
11.24
FCF margin%
11.94
10.29
7.44
6.24
8.38
8.75
10.57
7.89
5.08
2.63
17.72
7.89
8.13
16
1.753
FCF / Net incomex
0.455
0.432
0.489
0.501
0.508
0.586
0.688
0.793
0.861
1.007
1.248
0.793
0.547
61
16.10
ROIC%
14.73
16.49
16.09
16.04
14.37
12.67
14.85
13.82
11.97
14.74
15.37
13.82
14.74
48
4.12
Return on equity%
10.00
11.61
11.30
11.44
9.79
11.50
12.22
13.68
11.69
9.43
18.27
11.69
11.47
75
6.58
Return on assets%
16.94
15.50
16.09
15.96
16.63
16.00
13.04
14.43
15.84
17.48
12.14
15.84
15.98
75
6.26
EPS¥
8.39
8.32
8.32
9.60
10.87
11.49
11.40
11.69
12.96
13.69
6.64
4.71%
6.36%
—
5.48
EPS growth%
9.32
7.38
5.11
2.96
2.54
2.43
1.94
0.40
1.31
2.90
26.15
1.94
2.72
68
1.15
Bookvalue per sh¥
4.85
5.59
6.40
7.65
8.72
10.20
11.18
13.50
14.04
14.31
1.13
10.41%
11.85%
—
4.28
FCF per share¥
8.63
9.16
10.24
10.74
10.46
11.67
13.20
13.17
12.87
14.54
4.21
6.82%
6.47%
—
2.35
Dividend per sh¥
3.70
3.99
4.22
4.34
4.68
4.09
3.95
4.26
4.27
3.74
5.73
(4.39%)
(1.34%)
—
2.44
Div yield (avg)%
14.46
13.79
14.20
15.65
18.08
15.18
18.09
19.02
19.09
17.60
24.95
18.09
16.63
56
16.97
Payout ratio%
17.20
18.43
16.39
15.40
14.85
14.29
12.80
12.25
14.20
13.22
13.58
13.22
14.57
18
118.4
Shares (diluted)M
127.3
123.5
131.9
134.4
132.1
139.8
146.8
157.7
141.7
134.8
118.9
0.41%
0.86%
13
6.63
Buyback yield%
22.31
19.47
18.37
18.13
16.88
14.05
11.07
8.61
6.40
8.47
28.73
8.61
15.46
25
0.232
D/E ratiox
0.477
0.487
0.486
0.461
0.436
0.409
0.430
0.382
0.362
0.365
1.322
0.382
0.433
75
0.313
Enterprise value¥B
1.272
1.161
1.099
1.083
1.053
0.983
0.888
0.956
0.829
0.863
0.493
(3.90%)
(4.16%)
58
1.497
LT debt¥B
0.847
0.868
0.940
0.919
1.003
1.134
1.226
1.372
1.415
1.340
1.069
5.96%
5.19%
35
Revenue
¥1.356B
5.85%
1.00×
Cost of revenue
¥949.2M
5.85%
1.00×
Operating expenses
¥204.9M
6.36%
1.05×
Spread over hurdle
17.03%