1.703
Revenue¥B
1.450
1.547
1.636
1.673
1.786
1.903
2.030
2.072
2.175
2.280
1.855
5.00%
5.33%
16
16.55
Revenue growth%
8.27
7.58
4.95
6.03
4.25
6.46
5.39
3.27
2.36
3.76
14.99
3.76
5.17
54
12.84
Gross margin%
29.06
31.26
34.04
36.28
37.73
39.25
39.09
40.55
40.71
40.67
15.66
40.55
38.41
17
27.00
Operating margin%
20.83
23.30
22.99
21.77
20.46
19.52
22.09
22.36
22.00
24.35
16.31
22.09
22.05
92
9.36
Net margin%
26.61
28.58
25.64
23.63
26.57
25.76
27.64
28.81
28.40
28.68
3.52
28.40
27.13
88
29.44
P/E ratio (avg)x
3.644
3.924
3.901
3.343
3.115
3.253
3.236
2.895
2.540
2.471
26.86
2.895
3.245
73
13.67
EV/EBITx
26.17
30.76
34.05
36.50
36.79
41.20
48.70
52.13
60.33
72.49
21.32
52.13
39.00
65
9.56
FCF yield (avg)%
20.22
20.23
20.42
20.66
23.53
20.69
22.84
22.26
21.80
21.32
26.63
21.80
21.00
13
18.03
FCF margin%
24.99
22.17
24.95
23.64
24.28
23.48
20.52
20.51
19.48
19.11
10.61
20.51
22.82
76
1.141
FCF / Net incomex
0.716
0.740
0.762
0.784
0.890
0.974
0.937
0.983
0.917
0.926
0.564
0.937
0.904
90
27.38
ROIC%
20.14
22.86
22.01
22.07
23.42
22.53
22.56
23.99
22.74
24.56
8.37
22.74
22.65
44
11.79
Return on equity%
14.45
14.29
14.35
15.70
17.01
17.71
16.44
18.74
17.68
19.39
11.17
17.71
16.73
69
5.25
Return on assets%
10.44
8.33
6.31
7.23
5.32
2.88
0.95
3.74
2.64
1.85
18.11
2.64
4.53
86
0.34
EPS¥
2.47
2.49
2.92
3.41
3.58
3.60
3.70
4.33
4.38
4.77
0.36
5.95%
8.86%
—
23.29
EPS growth%
10.72
9.53
6.83
8.81
11.64
9.54
7.21
7.86
5.83
3.04
22.53
7.21
8.33
79
0.28
Bookvalue per sh¥
0.40
0.44
0.46
0.51
0.46
0.48
0.46
0.48
0.52
0.49
0.36
1.28%
2.09%
—
0.30
FCF per share¥
0.47
0.49
0.45
0.42
0.40
0.39
0.38
0.36
0.32
0.34
1.44
(3.29%)
(2.69%)
—
1.21
Dividend per sh¥
0.37
0.36
0.34
0.33
0.29
0.27
0.25
0.24
0.26
0.27
1.01
(1.89%)
(2.36%)
—
23.15
Div yield (avg)%
23.83
20.92
23.16
21.94
20.25
20.47
18.50
17.83
18.43
18.91
25.05
18.50
20.36
11
13.93
Payout ratio%
6.08
8.87
11.44
11.78
10.12
11.71
11.37
9.20
9.34
10.72
13.50
10.72
10.42
12
577.7
Shares (diluted)M
555.4
604.0
611.6
561.4
598.8
576.1
614.4
561.3
524.1
555.4
586.6
(1.50%)
(0.12%)
49
17.99
Buyback yield%
20.79
20.68
20.57
21.01
22.36
22.39
21.44
20.40
19.02
16.16
14.33
20.40
20.74
60
1.317
D/E ratiox
2.308
2.207
2.182
2.069
2.357
2.529
2.471
2.855
2.701
2.863
1.234
2.701
2.414
63
1.605
Enterprise value¥B
1.443
1.502
1.585
1.493
1.500
1.319
1.346
1.145
0.988
0.904
1.863
(9.64%)
(4.60%)
72
2.510
LT debt¥B
2.452
2.307
2.227
2.206
2.098
2.201
2.249
2.353
2.613
2.762
1.563
5.66%
1.11%
24
Revenue
¥2.280B
5.33%
1.00×
Cost of revenue
¥1.292B
5.00%
0.97×
Operating expenses
¥356.2M
6.41%
1.11×