0.734
Revenue¥B
1.863
1.848
1.843
1.827
1.865
1.928
1.934
1.999
2.012
2.014
0.812
1.55%
1.00%
64
27.69
Revenue growth%
13.47
11.72
14.62
12.94
14.26
14.65
13.78
11.17
12.20
9.91
11.64
12.20
13.21
18
15.32
Gross margin%
32.29
32.30
30.41
31.12
31.65
30.97
31.19
29.64
28.15
26.87
6.59
29.64
31.04
31
19.01
Operating margin%
22.70
21.14
22.48
21.61
23.35
23.62
23.86
25.73
28.43
30.41
10.42
25.73
23.49
69
21.73
Net margin%
0.40
0.40
0.40
2.16
0.40
0.40
0.40
2.90
4.94
6.09
25.09
2.90
0.40
46
7.296
P/E ratio (avg)x
13.20
14.55
16.42
16.46
18.71
21.58
22.45
26.27
26.64
27.71
28.62
26.27
20.14
78
29.26
EV/EBITx
45.74
49.00
48.88
56.14
63.66
70.84
74.28
79.96
74.35
84.35
9.532
74.35
67.25
30
3.48
FCF yield (avg)%
4.99
6.09
3.67
6.24
8.16
6.39
4.20
6.07
6.36
7.55
17.90
6.36
6.16
15
14.76
FCF margin%
11.82
13.32
11.25
9.04
11.66
9.68
9.91
12.32
14.29
12.38
22.96
12.32
11.74
70
0.893
FCF / Net incomex
0.228
0.249
0.271
0.237
0.220
0.209
0.188
0.174
0.180
0.184
0.372
0.184
0.215
20
14.06
ROIC%
23.06
25.82
26.09
28.64
29.78
30.74
31.51
33.95
32.95
32.11
23.71
32.11
30.26
64
4.55
Return on equity%
7.62
6.34
3.47
5.36
4.23
4.14
6.89
4.26
3.82
6.21
21.84
4.26
4.81
22
12.55
Return on assets%
23.64
25.44
25.01
24.84
23.45
26.06
25.24
27.57
25.90
26.49
4.02
26.06
25.34
18
1.77
EPS¥
1.29
1.28
1.26
1.27
1.31
1.33
1.56
1.64
1.88
1.99
1.83
8.67%
5.94%
—
19.92
EPS growth%
7.34
7.39
6.11
7.00
6.68
7.83
10.40
8.62
7.45
10.30
15.71
8.62
7.42
14
2.98
Bookvalue per sh¥
4.31
4.29
4.20
4.57
5.23
5.65
5.64
6.38
6.31
7.37
2.00
7.09%
6.36%
—
2.34
FCF per share¥
0.85
0.87
0.83
0.84
0.83
0.81
0.74
0.69
0.62
0.55
1.08
(8.04%)
(5.24%)
—
3.05
Dividend per sh¥
1.40
1.57
1.51
1.60
1.49
1.63
1.84
1.66
1.60
1.57
2.17
0.95%
0.53%
—
7.11
Div yield (avg)%
8.01
8.52
9.38
7.78
10.43
9.56
10.74
9.85
10.77
8.74
10.01
9.85
9.47
75
24.26
Payout ratio%
9.69
8.95
11.00
9.03
7.41
8.94
9.09
9.19
7.57
4.91
6.61
8.94
8.99
10
242.4
Shares (diluted)M
250.7
230.6
216.5
204.0
224.1
214.9
237.9
250.8
275.3
262.1
244.6
3.18%
0.94%
56
27.67
Buyback yield%
25.68
25.18
25.13
23.25
25.72
27.87
30.81
28.55
27.11
29.20
14.59
28.55
26.42
23
0.654
D/E ratiox
0.488
0.535
0.468
0.410
0.368
0.363
0.393
0.345
0.346
0.382
1.512
0.363
0.387
5
1.562
Enterprise value¥B
0.497
0.491
0.517
0.490
0.505
0.444
0.459
0.434
0.434
0.455
1.453
(2.06%)
(0.62%)
38
0.249
LT debt¥B
1.570
1.690
1.688
1.641
1.728
1.956
1.858
1.698
1.709
1.574
0.379
(1.85%)
0.14%
62
Revenue
¥2.014B
1.00%
1.00×
Cost of revenue
¥1.070B
0.90%
0.99×
Operating expenses
¥501.7M
1.12%
1.01×
Goodwill & intangibles
16.87%
Property and equipment
16.05%
Spread over hurdle
68.69%