0.742
Revenue¥B
1.120
1.154
1.175
1.183
1.187
1.185
1.233
1.288
1.306
1.305
0.785
1.92%
1.55%
90
3.16
Revenue growth%
28.82
27.37
26.06
27.32
25.96
26.36
28.50
26.93
25.27
22.75
9.36
26.36
26.64
47
27.99
Gross margin%
19.39
19.02
20.09
23.08
23.59
25.01
25.62
22.95
23.15
20.39
22.44
23.15
23.01
9
24.51
Operating margin%
9.52
12.31
10.35
7.44
5.91
5.84
3.36
3.24
0.96
0.55
24.76
3.24
5.87
92
28.89
Net margin%
22.08
22.84
23.01
20.18
19.52
21.76
23.04
21.88
21.37
23.40
17.74
21.88
21.98
81
6.533
P/E ratio (avg)x
20.82
22.80
24.03
27.11
26.52
28.74
31.58
33.77
33.48
34.47
6.315
33.48
27.93
11
31.17
EV/EBITx
17.42
17.97
16.15
17.40
17.84
17.96
18.22
16.72
18.53
19.58
19.01
18.22
17.90
6
9.25
FCF yield (avg)%
28.02
30.18
29.17
29.02
28.47
29.88
31.41
32.00
31.81
30.03
9.01
31.41
29.95
38
4.23
FCF margin%
29.88
32.35
29.59
32.06
31.52
33.94
30.95
29.82
29.35
29.96
6.25
29.96
30.46
49
1.143
FCF / Net incomex
0.503
0.505
0.516
0.463
0.416
0.380
0.336
0.360
0.326
0.298
1.510
0.336
0.398
50
2.98
ROIC%
22.12
21.14
18.49
20.87
19.95
19.33
20.75
21.37
18.82
17.70
21.46
19.33
20.35
36
11.73
Return on equity%
16.63
16.23
16.40
18.54
18.18
18.29
17.97
16.83
14.48
14.62
11.47
16.83
16.73
24
20.48
Return on assets%
24.95
22.12
24.72
25.60
25.53
24.24
22.76
25.16
26.96
26.22
4.40
25.16
25.05
49
0.71
EPS¥
1.20
1.23
1.20
1.13
1.20
1.31
1.27
1.40
1.46
1.42
0.75
3.38%
2.29%
—
25.92
EPS growth%
8.01
9.63
11.37
11.84
14.83
11.89
11.56
13.58
13.92
10.94
19.17
11.89
11.70
25
0.73
Bookvalue per sh¥
0.27
0.27
0.27
0.24
0.24
0.24
0.24
0.28
0.29
0.27
0.79
2.31%
0.58%
—
0.56
FCF per share¥
0.10
0.10
0.09
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.72
(4.47%)
(5.18%)
—
0.56
Dividend per sh¥
0.72
0.73
0.82
0.80
0.81
0.91
1.00
1.14
1.31
1.40
0.16
11.44%
6.56%
—
17.85
Div yield (avg)%
17.44
16.95
19.94
20.17
19.47
20.78
20.04
22.68
22.40
23.20
4.58
22.40
20.10
71
2.85
Payout ratio%
22.67
24.17
25.73
28.22
27.11
26.05
26.14
24.60
23.82
23.82
10.84
24.60
25.16
25
437.8
Shares (diluted)M
541.6
573.6
551.3
545.5
549.4
520.7
571.1
559.6
534.4
563.6
437.8
0.51%
1.59%
83
27.72
Buyback yield%
16.32
13.79
11.97
13.07
10.47
11.55
11.07
10.15
11.87
10.51
15.57
11.07
11.71
54
0.825
D/E ratiox
0.173
0.197
0.226
0.216
0.212
0.208
0.240
0.262
0.296
0.292
0.444
0.262
0.221
22
0.472
Enterprise value¥B
0.661
0.696
0.688
0.707
0.807
0.937
1.086
1.030
1.185
1.186
0.537
8.01%
5.80%
19
0.364
LT debt¥B
0.938
1.046
1.088
1.055
1.016
1.044
1.006
1.043
1.038
1.227
0.722
3.84%
4.29%
17
Revenue
¥1.305B
1.55%
1.00×
Cost of revenue
¥677.3M
1.37%
0.98×
Operating expenses
¥176.8M
2.70%
1.12×
Spread over hurdle
31.95%