2.793
Revenue¥B
1.587
1.750
1.932
2.111
2.315
2.563
2.830
3.133
3.390
3.750
2.889
10.13%
10.01%
8
24.35
Revenue growth%
13.47
13.35
12.08
12.54
9.61
12.49
15.46
18.21
19.06
17.30
8.28
17.30
13.41
82
22.50
Gross margin%
14.80
13.75
12.63
11.64
11.16
14.07
11.69
13.74
13.13
10.60
20.94
13.13
12.88
82
10.14
Operating margin%
16.48
14.09
15.81
17.65
16.41
17.22
16.62
14.94
16.46
18.63
27.01
16.62
16.47
62
23.11
Net margin%
24.49
27.01
26.60
24.31
25.83
26.99
27.95
26.05
27.60
29.04
29.73
27.60
26.79
21
33.96
P/E ratio (avg)x
31.32
36.14
41.53
41.18
47.73
55.79
58.24
65.53
71.95
85.74
23.17
65.53
51.76
46
26.81
EV/EBITx
11.60
13.07
13.01
12.43
14.68
16.55
15.84
15.31
17.12
20.22
30.38
16.55
14.99
39
8.46
FCF yield (avg)%
20.76
22.76
22.66
22.13
24.55
26.53
24.47
23.50
21.76
21.50
24.48
23.50
22.71
57
27.19
FCF margin%
29.59
32.03
31.95
31.09
33.38
33.85
32.73
31.96
32.84
31.83
21.45
32.73
32.00
7
1.761
FCF / Net incomex
1.483
1.481
1.541
1.550
1.586
1.600
1.621
1.834
2.138
2.333
0.546
1.834
1.593
19
29.17
ROIC%
23.02
23.60
23.34
22.40
22.88
21.27
24.10
24.99
23.21
23.04
7.43
23.21
23.13
53
2.18
Return on equity%
7.64
5.50
4.06
4.58
6.55
7.38
9.14
8.96
6.28
3.74
4.65
7.38
6.41
55
23.59
Return on assets%
3.43
5.42
6.71
6.39
8.29
8.15
9.61
12.51
12.56
15.18
15.26
12.51
8.22
78
0.30
EPS¥
1.14
1.24
1.18
1.22
1.23
1.18
1.25
1.33
1.38
1.61
0.32
5.53%
2.84%
—
22.41
EPS growth%
26.13
25.84
24.35
26.94
29.14
29.98
32.33
33.05
34.56
33.32
17.29
33.05
29.56
43
0.81
Bookvalue per sh¥
0.55
0.55
0.52
0.48
0.48
0.56
0.60
0.65
0.69
0.78
0.28
10.26%
4.25%
—
0.88
FCF per share¥
0.20
0.21
0.23
0.21
0.19
0.18
0.16
0.16
0.15
0.14
0.96
(5.40%)
(4.22%)
—
0.22
Dividend per sh¥
0.38
0.40
0.44
0.48
0.50
0.48
0.53
0.55
0.54
0.60
0.69
3.85%
5.54%
—
22.81
Div yield (avg)%
13.71
13.29
10.58
10.50
11.02
13.12
15.85
17.10
15.95
16.31
5.15
15.95
13.50
50
12.02
Payout ratio%
20.79
21.57
24.05
25.55
27.96
25.72
23.68
26.26
26.80
29.79
13.68
26.26
25.64
32
660.6
Shares (diluted)M
508.5
493.6
535.8
553.3
547.2
580.7
516.3
532.8
521.0
523.2
641.8
(0.89%)
0.82%
67
22.48
Buyback yield%
35.89
35.90
37.65
36.88
37.93
36.55
37.78
35.46
32.76
30.44
21.68
35.46
36.23
14
0.237
D/E ratiox
0.497
0.520
0.593
0.650
0.617
0.582
0.592
0.683
0.733
0.681
1.654
0.681
0.605
58
1.480
Enterprise value¥B
4.164
4.262
4.511
5.230
5.270
5.308
5.991
6.772
7.347
8.522
1.943
10.09%
8.67%
91
2.463
LT debt¥B
2.433
2.568
2.829
3.139
3.348
3.125
3.607
3.515
3.379
3.873
1.741
2.96%
4.91%
37
Revenue
¥3.750B
10.01%
1.00×
Cost of revenue
¥1.823B
9.92%
0.99×
Operating expenses
¥781.0M
10.51%
1.05×