0.897
Revenue¥B
0.945
0.984
1.011
1.039
1.077
1.118
1.153
1.187
1.210
1.268
0.943
3.33%
3.15%
82
25.27
Revenue growth%
4.47
3.28
1.10
0.61
0.40
0.57
1.57
0.40
0.40
0.40
17.26
0.40
0.59
78
27.76
Gross margin%
25.18
25.01
27.97
25.28
22.66
22.69
22.18
19.72
22.01
20.92
5.84
22.01
22.68
49
15.39
Operating margin%
0.40
0.40
0.40
0.40
2.09
0.55
1.94
0.40
0.58
3.11
10.99
0.58
0.47
14
24.93
Net margin%
8.63
10.50
10.50
8.54
10.09
10.33
12.91
12.79
12.99
10.29
21.57
12.79
10.41
83
19.92
P/E ratio (avg)x
19.16
19.26
21.43
21.81
23.36
25.51
26.42
29.59
32.94
38.81
34.89
29.59
24.43
13
16.34
EV/EBITx
21.83
20.35
18.40
19.61
20.11
18.00
19.04
20.96
22.41
19.91
15.87
19.91
20.01
44
12.95
FCF yield (avg)%
12.03
12.10
9.33
8.59
11.29
12.99
12.14
9.99
8.93
10.23
12.61
10.23
10.76
20
15.34
FCF margin%
1.03
0.40
2.54
2.98
4.02
2.76
3.78
6.71
5.65
2.78
19.99
3.78
2.88
83
0.743
FCF / Net incomex
0.380
0.424
0.476
0.525
0.559
0.658
0.674
0.745
0.746
0.871
1.545
0.745
0.609
80
21.26
ROIC%
26.52
26.72
27.21
25.33
24.62
27.44
28.13
29.62
30.06
27.53
12.38
28.13
27.32
89
18.45
Return on equity%
31.52
30.73
33.04
30.80
28.08
25.92
28.82
28.61
29.69
27.73
17.74
28.61
29.25
94
23.88
Return on assets%
29.04
29.04
31.14
28.50
28.65
27.55
28.23
28.66
29.64
28.09
16.11
28.23
28.65
54
0.52
EPS¥
0.91
1.00
0.91
0.93
0.88
0.96
0.91
1.01
0.92
0.85
0.56
(0.71%)
0.26%
—
20.41
EPS growth%
25.92
27.66
29.17
29.38
27.10
30.04
30.34
30.91
30.83
28.86
27.01
30.34
29.27
93
1.18
Bookvalue per sh¥
0.49
0.54
0.52
0.62
0.74
0.72
0.79
0.80
0.85
0.95
1.01
5.34%
6.73%
—
1.28
FCF per share¥
1.48
1.55
1.38
1.22
1.16
1.14
1.26
1.14
1.13
1.17
0.98
0.15%
(1.18%)
—
0.58
Dividend per sh¥
2.20
2.56
2.66
3.07
3.33
3.86
3.83
4.19
4.37
4.47
1.04
6.05%
8.44%
—
7.37
Div yield (avg)%
31.88
29.86
27.42
24.66
25.80
27.22
25.67
28.15
29.88
30.56
19.23
28.15
27.79
94
29.35
Payout ratio%
13.34
11.28
12.62
12.46
13.43
15.75
14.22
12.81
15.71
18.18
28.19
15.71
13.38
58
425.5
Shares (diluted)M
426.6
429.8
467.7
439.5
470.9
545.5
573.0
582.4
583.2
657.0
431.9
6.89%
5.75%
59
9.78
Buyback yield%
22.35
25.14
23.67
23.56
25.46
28.10
30.54
30.92
29.36
31.71
13.12
30.54
26.78
59
1.546
D/E ratiox
1.360
1.445
1.341
1.329
1.366
1.439
1.496
1.688
1.668
1.656
0.156
1.656
1.442
72
0.614
Enterprise value¥B
0.724
0.791
0.842
0.792
0.911
1.047
1.016
1.059
1.033
1.078
0.888
3.44%
4.06%
34
0.661
LT debt¥B
1.286
1.328
1.481
1.671
1.680
1.950
2.306
2.658
2.735
2.707
0.350
10.02%
8.71%
43
Revenue
¥1.268B
3.15%
1.00×
Cost of revenue
¥593.0M
3.16%
1.00×
Operating expenses
¥302.4M
3.01%
0.99×
Cash and investments
15.47%
Return on capital
232.40%
Spread over hurdle
222.76%