0.433
Revenue¥B
0.843
0.917
1.019
1.118
1.233
1.317
1.436
1.584
1.711
1.837
0.450
8.31%
8.89%
9
13.82
Revenue growth%
19.69
22.36
24.42
26.17
26.55
29.08
31.09
32.45
32.72
30.48
25.53
31.09
27.81
24
4.65
Gross margin%
22.82
21.61
18.76
17.74
14.92
12.08
13.34
14.84
15.98
15.19
27.28
14.84
15.59
31
4.16
Operating margin%
18.50
19.09
19.12
19.84
20.55
18.26
21.22
24.06
26.56
28.22
6.33
24.06
20.20
29
17.42
Net margin%
9.42
7.18
9.46
12.09
11.28
10.25
12.92
10.73
8.79
11.55
22.27
10.73
10.49
17
7.763
P/E ratio (avg)x
22.32
23.60
25.36
26.61
28.55
25.15
22.03
24.40
25.14
27.84
22.13
25.14
25.15
9
30.09
EV/EBITx
43.49
46.85
42.85
44.49
45.70
43.30
46.49
47.53
46.38
47.25
10.67
46.49
46.04
90
2.24
FCF yield (avg)%
29.14
30.11
30.04
28.56
27.46
24.80
25.70
22.73
24.18
22.99
10.09
24.18
26.58
79
2.77
FCF margin%
9.33
7.79
5.29
4.74
5.32
4.45
7.36
8.11
9.59
9.68
7.88
8.11
7.58
12
0.286
FCF / Net incomex
0.359
0.383
0.378
0.387
0.363
0.355
0.357
0.371
0.361
0.380
0.179
0.361
0.367
57
16.90
ROIC%
11.18
8.63
8.35
9.80
10.78
9.27
6.33
3.61
0.73
0.74
23.24
3.61
8.49
42
11.76
Return on equity%
31.18
29.63
31.75
29.63
31.44
28.78
28.60
28.09
27.81
25.10
4.76
28.09
29.20
37
8.45
Return on assets%
9.73
12.57
11.51
10.82
9.95
10.79
12.30
9.53
12.22
11.17
14.83
11.17
10.99
10
1.72
EPS¥
5.34
5.38
5.13
4.85
4.60
4.96
5.59
5.59
5.31
5.04
1.92
1.84%
(0.33%)
—
11.63
EPS growth%
15.31
17.41
18.87
17.54
15.45
17.29
20.27
19.05
17.64
14.69
4.83
17.64
17.47
80
2.28
Bookvalue per sh¥
2.98
2.60
2.39
2.25
2.27
2.09
1.94
1.99
1.78
1.75
4.71
(5.07%)
(4.77%)
—
0.86
FCF per share¥
0.68
0.60
0.60
0.65
0.64
0.69
0.61
0.56
0.59
0.63
3.63
(0.49%)
(1.55%)
—
2.48
Dividend per sh¥
2.79
2.80
3.08
3.01
3.37
3.26
3.38
3.35
3.30
3.64
0.93
1.52%
1.99%
—
25.85
Div yield (avg)%
24.53
26.24
24.65
24.82
23.48
22.26
23.50
23.98
25.18
26.38
15.88
23.98
24.59
10
17.42
Payout ratio%
18.90
18.38
15.58
14.41
12.38
12.24
12.15
13.88
15.95
15.38
29.37
13.88
14.89
56
355.5
Shares (diluted)M
472.1
512.0
564.0
577.2
593.3
666.7
679.5
807.9
878.1
858.4
354.4
7.67%
7.41%
36
10.05
Buyback yield%
19.56
18.95
20.57
22.13
20.81
19.63
16.97
17.24
14.37
15.79
21.86
16.97
19.25
89
1.711
D/E ratiox
1.169
1.034
0.951
0.876
0.762
0.724
0.720
0.735
0.729
0.724
1.452
0.724
0.749
89
1.445
Enterprise value¥B
0.180
0.183
0.205
0.213
0.231
0.254
0.288
0.272
0.297
0.333
1.013
7.57%
7.09%
34
1.192
LT debt¥B
2.187
2.429
2.348
2.627
2.863
2.603
2.760
2.586
2.806
2.733
1.160
(0.92%)
1.55%
34
Revenue
¥1.837B
8.89%
1.00×
Cost of revenue
¥1.245B
8.55%
0.97×
Operating expenses
¥197.8M
10.13%
1.12×
Spread over hurdle
(4.26%)