1.508
Revenue¥B
3.731
3.798
3.729
3.808
3.716
3.644
3.605
3.626
3.556
3.548
1.569
(0.92%)
(0.40%)
51
13.81
Revenue growth%
2.38
5.16
7.69
7.09
5.48
6.13
4.36
1.83
0.59
0.63
23.67
1.83
4.76
91
19.72
Gross margin%
11.96
11.78
9.59
6.82
8.61
6.96
6.60
9.55
9.30
8.54
8.03
8.54
8.96
62
19.35
Operating margin%
28.12
28.16
26.31
28.47
28.50
29.84
31.84
29.11
30.89
32.17
11.05
30.89
28.81
82
27.62
Net margin%
19.21
21.22
19.06
18.66
16.33
15.59
16.63
14.01
12.15
13.87
29.19
14.01
16.48
59
31.89
P/E ratio (avg)x
43.10
45.21
47.22
49.92
49.94
49.83
53.28
50.75
48.44
50.56
9.094
50.56
49.88
6
15.43
EV/EBITx
40.60
40.59
41.57
45.40
54.37
64.75
72.01
81.84
85.34
102.4
12.63
81.84
59.56
17
24.81
FCF yield (avg)%
26.85
28.79
27.18
26.09
24.42
23.84
24.23
25.88
27.52
29.70
24.89
25.88
26.47
76
11.17
FCF margin%
2.96
4.15
6.24
4.19
1.21
1.61
3.68
6.20
6.85
7.21
19.36
6.20
4.17
66
0.631
FCF / Net incomex
0.439
0.389
0.341
0.333
0.363
0.385
0.415
0.443
0.480
0.513
1.488
0.443
0.402
25
14.53
ROIC%
16.12
17.67
19.79
21.20
22.29
25.23
24.52
24.75
21.99
22.31
27.59
24.52
22.14
37
29.47
Return on equity%
26.42
26.26
28.50
26.91
24.56
27.44
27.20
29.98
28.30
28.77
29.39
28.30
27.32
25
4.45
Return on assets%
24.95
27.60
27.21
29.31
31.55
31.28
28.89
30.06
32.55
29.74
10.22
30.06
29.52
55
4.14
EPS¥
4.05
3.97
4.19
4.43
4.70
4.74
4.04
3.83
3.97
3.79
4.25
(4.20%)
(1.35%)
—
4.78
EPS growth%
0.40
0.97
0.40
0.40
3.40
2.28
0.86
1.47
2.26
0.51
3.12
1.47
0.92
90
3.97
Bookvalue per sh¥
2.25
1.94
2.10
1.97
2.07
1.84
1.62
1.71
1.80
1.69
1.73
(3.91%)
(4.12%)
—
5.03
FCF per share¥
3.78
3.75
4.22
4.51
4.06
4.59
5.19
5.56
6.12
6.08
5.31
8.40%
4.97%
—
3.85
Dividend per sh¥
6.92
7.23
8.30
9.90
10.35
10.81
11.92
12.78
15.26
15.15
2.17
7.91%
9.72%
—
12.85
Div yield (avg)%
22.83
21.19
21.90
21.54
19.63
17.52
20.43
18.84
16.85
19.79
26.66
18.84
20.11
39
4.85
Payout ratio%
28.74
30.09
29.35
31.59
31.72
31.19
29.46
28.47
26.69
29.21
6.02
29.21
29.41
75
174.4
Shares (diluted)M
243.0
254.2
268.6
266.7
297.5
343.4
334.2
324.7
368.9
426.1
182.5
7.45%
5.55%
17
4.62
Buyback yield%
26.16
25.45
22.86
25.33
24.94
27.80
25.35
28.27
28.88
30.35
17.17
28.27
25.81
83
1.505
D/E ratiox
1.225
1.315
1.264
1.280
1.283
1.392
1.277
1.327
1.399
1.518
0.153
1.392
1.299
81
4.113
Enterprise value¥B
2.284
2.207
2.185
2.066
2.231
2.320
1.996
1.697
1.768
1.835
3.558
(3.83%)
(3.37%)
43
1.525
LT debt¥B
2.494
2.482
2.928
3.348
3.881
3.846
4.005
4.753
5.635
6.311
3.150
10.22%
9.52%
41
Revenue
¥3.548B
(0.40%)
1.00×
Cost of revenue
¥2.048B
(0.43%)
1.00×
Operating expenses
¥421.5M
0.24%
1.07×
Spread over hurdle
26.71%