1.191
Revenue¥B
0.716
0.761
0.793
0.855
0.920
0.994
1.066
1.150
1.237
1.301
1.298
7.16%
6.76%
9
28.62
Revenue growth%
0.40
0.40
0.40
2.22
3.27
5.84
4.84
3.29
5.68
8.03
8.20
5.68
3.28
47
22.83
Gross margin%
29.18
32.17
30.37
29.47
30.87
29.17
26.66
26.51
26.38
24.52
20.36
26.51
29.18
78
12.68
Operating margin%
17.72
16.94
15.74
16.98
17.46
19.56
21.63
20.10
20.62
22.08
27.42
20.62
18.64
41
29.08
Net margin%
13.85
16.67
17.80
15.31
17.43
16.82
15.92
14.25
16.35
16.84
11.02
16.35
16.51
74
14.97
P/E ratio (avg)x
37.62
43.38
40.82
40.47
42.68
47.19
50.10
48.28
50.49
53.93
37.27
50.10
45.29
78
23.52
EV/EBITx
10.89
12.27
12.43
13.11
12.91
13.54
12.66
11.95
12.64
12.16
10.18
12.64
12.54
72
2.75
FCF yield (avg)%
28.10
29.52
26.87
26.86
26.13
28.24
28.10
26.21
25.69
24.98
13.91
26.21
26.86
21
22.98
FCF margin%
24.14
23.20
25.36
26.14
25.00
27.00
24.32
27.03
29.94
31.86
11.15
27.03
25.75
84
1.133
FCF / Net incomex
1.068
1.148
1.177
1.057
0.931
0.916
0.889
0.816
0.704
0.724
0.999
0.816
0.924
49
23.19
ROIC%
20.45
22.53
25.29
26.33
25.42
22.50
25.01
23.70
23.27
23.39
13.46
23.39
23.55
15
13.80
Return on equity%
27.57
29.68
31.08
33.06
31.17
32.43
34.60
32.81
33.84
33.09
9.15
33.09
32.62
24
17.21
Return on assets%
14.97
17.64
17.06
18.80
16.33
17.17
17.60
19.97
19.63
18.09
13.30
18.09
17.62
56
0.46
EPS¥
0.26
0.26
0.25
0.28
0.27
0.25
0.28
0.27
0.25
0.25
0.49
(1.22%)
(0.78%)
—
18.98
EPS growth%
28.65
26.63
27.91
28.81
31.12
28.86
31.00
31.98
33.01
33.41
28.15
31.98
29.93
46
1.14
Bookvalue per sh¥
0.44
0.43
0.43
0.42
0.42
0.39
0.43
0.45
0.46
0.47
1.28
2.22%
1.68%
—
1.21
FCF per share¥
2.11
2.21
2.45
2.76
3.02
3.02
3.30
3.53
3.74
4.03
0.85
5.92%
8.18%
—
1.35
Dividend per sh¥
0.52
0.49
0.46
0.46
0.41
0.44
0.47
0.43
0.43
0.42
0.39
0.83%
(3.03%)
—
3.42
Div yield (avg)%
24.51
21.85
23.03
25.79
26.72
25.96
25.14
27.67
27.80
25.71
12.73
25.96
25.75
93
22.03
Payout ratio%
2.30
1.09
3.96
3.08
2.36
3.94
4.58
6.55
5.40
4.74
18.77
4.74
3.95
6
569.5
Shares (diluted)M
444.3
412.3
433.6
460.5
404.2
393.8
409.6
385.7
400.1
382.7
570.9
(1.09%)
(3.08%)
45
24.94
Buyback yield%
1.24
2.19
0.40
0.75
0.40
2.49
4.10
6.71
7.30
9.30
5.98
6.71
2.34
46
1.211
D/E ratiox
1.845
2.048
1.873
1.749
1.959
1.877
1.766
1.820
1.979
2.249
0.981
1.877
1.875
89
884.7
Enterprise value¥M
685.5
710.6
782.0
740.9
841.7
802.4
792.4
850.6
858.2
974.4
309.0
2.97%
2.78%
31
0.565
LT debt¥B
0.716
0.738
0.859
0.929
1.089
1.271
1.281
1.364
1.340
1.353
1.048
4.42%
6.51%
82
Revenue
¥1.301B
6.76%
1.00×
Cost of revenue
¥667.9M
6.22%
0.95×
Operating expenses
¥323.1M
7.52%
1.07×