1.607
Revenue¥B
3.233
3.188
3.202
3.209
3.205
3.227
3.322
3.291
3.253
3.274
1.780
0.43%
0.21%
17
3.05
Revenue growth%
34.94
34.26
36.04
36.53
37.14
35.12
34.57
34.56
35.71
35.07
25.69
35.07
35.09
25
5.83
Gross margin%
15.23
16.53
15.83
15.90
13.49
14.09
15.14
14.69
16.18
13.96
6.05
14.69
15.18
38
19.13
Operating margin%
15.25
15.20
15.08
13.75
13.08
11.52
10.02
8.89
7.69
6.90
21.76
8.89
12.30
37
15.38
Net margin%
18.27
17.06
17.06
18.08
17.23
14.55
13.51
15.67
14.50
12.37
20.30
14.50
16.36
83
9.324
P/E ratio (avg)x
44.67
51.30
57.67
63.37
64.35
68.40
80.29
93.82
105.4
118.2
18.64
93.82
66.38
71
9.521
EV/EBITx
28.95
32.48
31.07
31.77
31.27
36.61
34.73
33.39
31.97
33.96
20.52
33.96
32.22
37
11.42
FCF yield (avg)%
23.21
23.73
23.23
21.31
22.93
22.55
22.74
23.80
25.00
26.65
15.73
23.80
23.22
82
13.83
FCF margin%
10.41
9.04
6.35
7.07
5.76
3.46
3.01
0.64
2.34
2.82
21.80
2.82
4.61
7
1.109
FCF / Net incomex
0.843
0.798
0.720
0.754
0.752
0.754
0.744
0.713
0.642
0.587
1.094
0.713
0.748
15
6.31
ROIC%
7.74
9.24
6.31
6.50
4.50
2.63
1.61
1.03
4.02
3.01
5.55
2.63
4.26
78
18.18
Return on equity%
22.51
21.72
19.67
22.08
19.84
21.86
19.82
17.25
15.68
17.62
5.70
17.62
19.83
14
16.70
Return on assets%
13.58
11.61
12.23
12.60
12.09
14.81
12.13
12.62
11.20
10.69
16.58
12.13
12.18
79
0.75
EPS¥
0.44
0.43
0.42
0.45
0.49
0.51
0.58
0.66
0.73
0.81
0.80
10.82%
6.63%
—
27.18
EPS growth%
11.70
12.54
9.59
9.90
12.84
11.62
8.65
8.54
10.68
10.20
10.11
10.20
10.44
35
0.64
Bookvalue per sh¥
0.49
0.49
0.49
0.52
0.52
0.61
0.72
0.86
0.94
1.11
0.32
16.14%
8.36%
—
0.26
FCF per share¥
0.19
0.23
0.25
0.27
0.29
0.31
0.37
0.41
0.43
0.48
0.51
10.77%
10.77%
—
0.14
Dividend per sh¥
0.35
0.37
0.39
0.39
0.37
0.39
0.39
0.36
0.37
0.39
0.80
1.18%
0.12%
—
6.21
Div yield (avg)%
9.99
10.45
7.68
9.57
11.43
10.88
10.46
13.13
12.59
14.62
27.26
12.59
10.67
55
6.54
Payout ratio%
9.27
9.43
8.98
9.98
9.05
10.73
12.86
11.39
8.99
6.17
8.15
10.73
9.35
35
2.739
Shares (diluted)B
2.403
2.429
2.286
2.032
1.912
1.989
2.198
2.248
2.132
2.350
2.801
4.21%
(0.21%)
10
23.64
Buyback yield%
11.00
9.54
12.35
11.76
12.08
10.09
12.28
11.64
10.72
10.45
27.85
10.72
11.32
79
0.923
D/E ratiox
2.192
2.473
2.715
2.763
3.117
3.537
3.932
4.262
3.976
4.038
1.094
3.976
3.327
58
2.879
Enterprise value¥B
2.196
2.346
2.674
2.719
3.020
3.076
3.446
3.858
4.189
4.570
2.811
8.64%
7.40%
43
0.870
LT debt¥B
1.744
1.816
1.844
2.185
2.431
2.468
2.857
3.389
3.962
4.131
3.534
11.19%
8.93%
26
Revenue
¥3.274B
0.21%
1.00×
Cost of revenue
¥2.091B
0.01%
0.98×
Operating expenses
¥583.3M
1.27%
1.11×
Cash and investments
16.80%
Return on capital
134.57%
Spread over hurdle
125.39%