0.988
Revenue¥B
4.162
4.256
4.285
4.275
4.373
4.512
4.621
4.727
4.657
4.767
1.016
1.74%
1.67%
48
14.58
Revenue growth%
21.42
21.63
18.88
18.66
19.78
17.56
20.55
18.37
21.10
21.27
25.92
20.55
20.16
67
29.04
Gross margin%
22.88
23.18
21.25
20.76
22.30
21.48
19.52
18.58
17.56
15.68
4.41
18.58
21.00
94
6.43
Operating margin%
1.23
3.00
1.40
2.45
0.61
1.74
1.10
1.26
0.40
0.42
25.48
1.10
1.25
6
4.29
Net margin%
24.58
24.90
26.76
28.15
28.36
26.38
27.42
25.17
22.46
21.99
5.78
25.17
25.77
73
21.49
P/E ratio (avg)x
6.097
5.760
6.168
6.506
6.057
5.901
6.319
6.138
5.608
6.040
34.10
6.040
6.077
10
22.08
EV/EBITx
22.41
21.30
20.52
22.69
21.67
19.54
18.19
17.51
17.60
16.59
16.65
17.60
20.03
31
18.70
FCF yield (avg)%
9.66
11.87
10.58
11.90
10.56
7.75
7.08
9.88
8.64
11.37
7.44
8.64
10.22
59
2.89
FCF margin%
3.57
1.24
0.83
1.55
0.40
0.40
2.41
3.34
0.44
0.40
8.96
0.44
1.03
29
0.442
FCF / Net incomex
1.883
1.858
2.057
2.095
1.955
1.897
2.162
2.271
2.259
2.366
1.753
2.259
2.076
37
26.23
ROIC%
15.65
18.17
17.88
20.59
20.64
18.02
19.80
16.99
19.09
21.82
9.27
19.09
18.63
29
7.25
Return on equity%
12.83
10.55
8.61
10.26
8.68
10.27
7.98
7.61
6.66
9.53
22.25
7.98
9.10
88
8.75
Return on assets%
21.40
23.99
25.85
26.25
26.66
28.87
29.17
31.88
32.13
29.87
29.54
29.87
27.77
59
21.16
EPS¥
26.96
23.95
22.31
21.34
19.11
18.32
18.16
15.90
16.09
16.92
23.25
(2.41%)
(5.70%)
—
14.97
EPS growth%
9.18
10.06
12.21
11.88
10.36
11.55
11.86
9.14
7.75
6.28
14.39
9.14
10.21
12
12.20
Bookvalue per sh¥
42.46
50.92
50.01
57.07
55.26
62.62
69.05
74.39
84.63
95.09
11.13
11.47%
8.44%
—
15.26
FCF per share¥
17.45
19.28
19.56
19.14
18.10
19.22
20.50
18.35
19.95
20.93
18.59
2.95%
0.61%
—
10.22
Dividend per sh¥
25.95
28.67
29.35
29.23
33.08
33.49
38.01
37.68
41.25
47.98
38.71
7.72%
7.40%
—
7.48
Div yield (avg)%
12.04
13.11
10.97
10.98
9.27
12.17
12.47
14.48
15.01
15.38
15.48
14.48
12.32
37
9.08
Payout ratio%
10.83
13.31
14.82
15.13
16.39
13.49
16.22
14.56
16.81
16.86
20.88
16.22
14.98
74
102.9
Shares (diluted)M
142.8
150.4
161.5
189.6
203.0
206.1
201.7
221.1
250.7
289.3
102.9
7.34%
6.84%
46
9.06
Buyback yield%
9.68
11.88
9.74
8.44
10.69
11.40
12.85
10.32
12.46
14.90
27.79
12.46
11.05
49
1.111
D/E ratiox
1.017
0.949
1.017
1.017
0.910
0.919
1.011
1.107
1.092
1.178
0.728
1.092
1.017
26
1.356
Enterprise value¥B
0.916
0.808
0.741
0.733
0.646
0.612
0.623
0.553
0.603
0.637
4.755
(0.27%)
(4.00%)
69
0.339
LT debt¥B
2.631
2.305
2.063
1.848
1.620
1.544
1.453
1.571
1.550
1.369
3.581
(3.31%)
(7.32%)
52
Revenue
¥4.767B
1.67%
1.00×
Cost of revenue
¥2.494B
1.63%
1.00×
Operating expenses
¥906.1M
2.07%
1.04×