1.324
Revenue¥B
1.210
1.252
1.295
1.364
1.455
1.563
1.645
1.723
1.813
1.891
1.464
5.38%
5.01%
8
11.95
Revenue growth%
6.84
5.52
2.54
4.61
2.15
3.60
3.92
5.77
6.81
4.75
12.76
4.75
4.68
44
6.68
Gross margin%
9.01
7.39
9.58
6.91
6.83
8.45
8.93
9.65
8.04
5.07
29.62
8.45
8.25
91
20.74
Operating margin%
15.25
13.37
12.87
15.80
13.10
13.68
16.42
18.07
17.07
18.31
13.00
17.07
15.53
75
11.88
Net margin%
14.90
13.46
15.44
15.46
13.77
14.47
12.01
13.19
12.10
11.83
7.54
12.10
13.61
74
29.17
P/E ratio (avg)x
20.57
23.88
23.43
27.35
28.29
32.32
38.25
38.28
37.80
43.43
11.38
38.25
30.31
24
35.76
EV/EBITx
10.67
11.72
10.92
11.36
10.76
10.18
9.886
9.306
10.33
10.54
37.98
10.18
10.61
20
8.28
FCF yield (avg)%
9.08
7.21
6.01
6.61
6.24
7.26
8.13
9.32
10.61
11.10
12.32
9.32
7.70
12
19.92
FCF margin%
21.44
23.95
23.71
21.90
22.98
23.65
22.56
22.16
24.28
23.76
14.48
23.65
23.32
23
1.452
FCF / Net incomex
0.702
0.697
0.688
0.651
0.675
0.648
0.671
0.685
0.702
0.596
0.409
0.671
0.680
54
17.01
ROIC%
5.07
6.58
9.18
6.40
5.40
5.48
6.92
7.06
6.86
8.58
4.47
6.92
6.72
11
26.55
Return on equity%
25.75
23.64
23.55
21.75
18.98
21.47
20.57
19.47
20.39
17.67
3.64
20.39
21.02
7
6.06
Return on assets%
22.86
23.47
24.51
27.05
24.41
24.90
25.73
24.20
25.48
23.81
16.45
24.90
24.46
79
0.80
EPS¥
1.62
1.87
1.95
1.90
1.87
1.88
2.18
2.15
2.17
2.18
0.82
3.08%
3.39%
—
9.21
EPS growth%
2.10
1.57
2.30
0.66
0.40
0.40
2.42
2.03
1.80
1.36
10.25
1.80
1.68
24
1.16
Bookvalue per sh¥
1.11
1.23
1.27
1.44
1.43
1.46
1.67
1.79
1.82
2.02
1.57
7.14%
6.03%
—
2.00
FCF per share¥
1.51
1.67
1.63
1.59
1.58
1.43
1.40
1.44
1.50
1.39
1.06
(2.49%)
(0.60%)
—
0.81
Dividend per sh¥
2.45
2.35
2.58
2.57
3.02
3.23
3.13
3.16
3.45
3.81
1.40
4.78%
4.97%
—
12.86
Div yield (avg)%
17.36
19.64
20.58
20.67
19.61
20.31
22.03
23.36
25.57
25.28
27.37
23.36
20.63
14
14.64
Payout ratio%
29.58
29.27
28.79
29.15
27.13
24.54
22.40
22.29
24.92
25.24
29.38
24.54
26.18
94
461.9
Shares (diluted)M
331.4
293.7
279.2
262.0
284.6
272.6
289.2
284.3
286.0
257.2
454.5
(2.00%)
(2.83%)
79
5.73
Buyback yield%
22.76
21.51
22.51
20.86
22.05
24.66
24.18
22.82
20.46
18.29
12.88
22.82
22.28
38
1.610
D/E ratiox
1.803
1.727
1.900
1.975
2.217
2.187
2.523
2.782
2.657
3.006
0.313
2.657
2.202
86
1.093
Enterprise value¥B
0.070
0.072
0.078
0.087
0.087
0.088
0.090
0.087
0.093
0.103
1.505
3.34%
3.16%
75
960.1
LT debt¥M
874.1
788.2
808.5
729.5
760.2
701.3
729.7
635.8
579.9
580.4
905.2
(5.25%)
(3.34%)
11
Revenue
¥1.891B
5.01%
1.00×
Cost of revenue
¥1.293B
5.28%
1.03×
Operating expenses
¥175.6M
4.20%
0.93×
Cash and investments
14.81%