0.837
Revenue¥B
0.866
0.932
0.980
1.027
1.111
1.162
1.245
1.329
1.435
1.550
0.889
6.88%
6.71%
16
19.83
Revenue growth%
24.61
26.86
25.69
24.31
26.57
29.54
27.46
26.12
26.11
24.15
12.29
26.12
26.12
90
21.97
Gross margin%
10.93
13.20
14.56
13.28
15.00
15.14
17.58
14.86
13.55
14.47
2.19
14.86
14.52
6
9.42
Operating margin%
15.79
18.15
15.52
13.12
16.04
17.72
19.46
17.15
18.17
20.34
18.23
18.17
17.43
14
18.15
Net margin%
3.09
3.97
4.92
5.98
5.56
3.81
3.59
1.91
0.86
2.77
24.04
2.77
3.70
46
26.27
P/E ratio (avg)x
8.969
8.091
8.526
7.869
7.170
7.447
7.996
8.807
8.132
8.587
10.29
8.132
8.112
52
34.35
EV/EBITx
39.63
38.33
45.05
49.37
52.28
57.94
57.46
57.63
66.08
68.51
33.69
57.94
54.87
72
29.52
FCF yield (avg)%
2.37
2.51
2.22
0.40
1.44
1.76
2.33
3.37
4.43
6.97
4.59
3.37
2.35
45
22.47
FCF margin%
13.29
12.79
13.81
15.38
15.89
16.33
17.14
15.55
16.80
16.14
10.23
16.33
15.72
30
0.835
FCF / Net incomex
0.096
0.085
0.080
0.080
0.072
0.069
0.073
0.080
0.074
0.069
0.836
0.073
0.077
44
3.81
ROIC%
20.55
19.51
21.55
24.48
26.27
24.46
25.75
23.77
25.76
24.48
2.85
24.48
24.47
76
20.97
Return on equity%
30.02
31.28
34.21
37.13
39.40
42.28
41.97
40.10
42.99
45.75
4.70
42.28
39.75
39
10.43
Return on assets%
23.93
26.18
24.95
25.64
27.76
25.28
23.91
26.22
24.31
24.50
26.85
24.50
25.12
74
1.53
EPS¥
0.86
0.82
0.86
0.76
0.75
0.66
0.73
0.65
0.57
0.50
1.68
(7.62%)
(5.79%)
—
28.73
EPS growth%
17.10
17.84
18.76
19.30
18.31
15.57
18.10
15.76
15.72
13.96
17.71
15.72
17.47
75
1.04
Bookvalue per sh¥
1.60
1.39
1.36
1.22
1.09
1.18
1.04
1.04
1.09
1.14
2.41
0.84%
(4.64%)
—
1.65
FCF per share¥
1.01
1.00
0.96
0.84
0.78
0.76
0.75
0.70
0.62
0.57
2.58
(6.05%)
(5.56%)
—
1.63
Dividend per sh¥
2.36
2.09
2.09
2.07
2.14
1.82
1.59
1.58
1.68
1.60
0.98
(5.74%)
(5.41%)
—
25.89
Div yield (avg)%
32.45
31.60
32.88
34.50
32.44
30.71
29.04
26.87
24.90
24.53
23.23
26.87
31.15
31
7.43
Payout ratio%
8.94
6.53
4.47
5.11
3.77
0.78
0.40
0.40
3.30
4.03
20.31
0.78
3.90
73
417.2
Shares (diluted)M
473.9
447.3
450.2
496.6
523.8
532.4
511.5
576.5
593.9
578.9
413.2
2.02%
2.38%
64
29.83
Buyback yield%
10.18
8.28
8.78
5.87
8.54
5.79
5.76
6.10
6.43
5.19
24.23
5.79
6.26
35
0.657
D/E ratiox
0.882
0.901
0.932
0.843
0.925
0.966
0.864
0.931
0.932
0.927
1.686
0.931
0.926
55
0.609
Enterprise value¥B
1.093
1.021
1.134
1.286
1.436
1.601
1.491
1.488
1.393
1.307
0.285
(1.87%)
2.45%
17
0.462
LT debt¥B
1.738
1.654
1.699
1.872
2.105
1.984
2.257
2.170
2.405
2.377
1.793
2.46%
2.50%
52
Revenue
¥1.550B
6.71%
1.00×
Cost of revenue
¥1.085B
6.71%
1.00×
Operating expenses
¥291.8M
7.28%
1.05×
Cash and investments
17.62%
Spread over hurdle
(3.58%)