0.887
Revenue¥B
1.407
1.419
1.422
1.442
1.482
1.501
1.488
1.546
1.534
1.531
0.957
0.65%
0.77%
63
3.40
Revenue growth%
38.12
41.01
40.73
41.67
41.47
41.87
40.91
39.08
40.55
43.19
15.84
40.91
40.96
27
5.35
Gross margin%
27.23
27.92
27.49
25.06
24.56
22.08
22.80
21.72
18.84
17.70
28.32
21.72
23.68
89
10.95
Operating margin%
33.32
33.43
31.83
30.72
28.46
30.49
31.94
33.44
35.05
33.76
11.04
33.44
32.63
37
25.31
Net margin%
24.13
21.29
19.64
17.27
15.92
18.50
18.32
20.30
17.69
16.23
16.58
18.32
18.41
20
27.97
P/E ratio (avg)x
31.66
32.30
35.16
35.93
41.32
40.77
45.95
44.69
49.87
48.05
31.14
45.95
41.05
30
34.01
EV/EBITx
18.41
18.96
19.59
22.40
21.53
20.32
20.91
22.08
25.05
25.10
11.49
22.08
21.22
75
13.82
FCF yield (avg)%
17.58
19.31
18.36
15.75
17.45
16.66
18.86
21.19
18.50
17.52
2.02
18.50
17.97
59
7.76
FCF margin%
5.83
3.09
0.44
0.40
0.40
0.40
0.40
0.40
0.40
0.40
7.45
0.40
0.40
40
0.514
FCF / Net incomex
0.494
0.434
0.435
0.384
0.378
0.362
0.383
0.405
0.429
0.368
1.490
0.383
0.394
70
20.00
ROIC%
6.97
8.02
9.61
12.15
13.80
16.72
18.84
21.74
21.26
21.84
3.34
21.26
15.26
79
2.70
Return on equity%
38.39
39.60
36.64
35.80
37.81
37.94
38.44
41.30
44.00
45.73
24.60
41.30
38.42
7
7.51
Return on assets%
1.53
0.41
2.09
4.08
5.62
3.66
5.30
4.51
5.42
6.90
21.30
5.30
4.29
68
1.54
EPS¥
2.87
3.12
3.14
3.68
3.75
3.77
4.51
5.07
5.92
6.95
1.63
13.17%
11.05%
—
9.50
EPS growth%
9.31
10.55
9.16
8.50
10.42
12.95
11.31
13.47
16.01
16.83
25.24
13.47
10.93
42
2.96
Bookvalue per sh¥
0.73
0.80
0.85
0.79
0.82
0.78
0.84
0.96
0.94
0.90
2.50
1.82%
3.20%
—
1.05
FCF per share¥
2.63
2.39
2.53
2.47
2.22
2.15
2.12
2.06
1.94
1.69
2.44
(5.26%)
(4.82%)
—
0.93
Dividend per sh¥
1.29
1.40
1.25
1.09
1.00
0.99
0.87
0.94
0.83
0.78
2.53
(4.97%)
(5.94%)
—
24.39
Div yield (avg)%
15.36
16.86
19.17
16.86
17.31
18.73
18.95
20.70
21.75
21.93
24.42
20.70
18.84
8
19.66
Payout ratio%
23.46
23.48
24.00
24.54
27.38
25.41
24.49
21.63
21.87
22.66
18.44
22.66
23.74
41
162.0
Shares (diluted)M
130.0
132.8
147.2
151.3
145.9
132.3
141.8
155.3
141.8
142.9
160.2
(0.41%)
1.07%
69
6.67
Buyback yield%
7.04
6.57
8.85
10.85
10.32
8.17
6.84
9.60
11.99
11.86
19.85
9.60
9.22
68
0.789
D/E ratiox
0.435
0.418
0.386
0.424
0.445
0.414
0.454
0.410
0.358
0.318
0.301
0.410
0.416
11
0.389
Enterprise value¥B
1.540
1.822
1.953
1.991
2.184
2.376
2.684
3.093
3.305
3.383
0.117
9.15%
8.60%
16
1.238
LT debt¥B
0.204
0.194
0.217
0.224
0.233
0.242
0.225
0.236
0.264
0.239
1.326
0.57%
2.50%
34
Revenue
¥1.531B
0.77%
1.00×
Cost of revenue
¥1.051B
0.58%
0.98×
Operating expenses
¥325.1M
1.04%
1.03×
Spread over hurdle
19.15%