0.615
Revenue¥B
0.969
1.021
1.066
1.124
1.186
1.251
1.344
1.439
1.543
1.607
0.646
6.26%
5.87%
93
14.61
Revenue growth%
7.18
6.37
4.07
4.47
2.10
1.52
3.71
0.89
3.78
5.62
9.54
3.71
3.92
7
4.82
Gross margin%
19.61
19.24
18.37
18.26
16.79
19.18
16.46
16.82
15.48
14.58
12.02
16.46
17.54
57
14.45
Operating margin%
11.32
11.16
8.71
8.78
11.76
9.45
12.40
13.78
11.20
13.62
10.85
12.40
11.26
89
29.64
Net margin%
7.19
9.95
9.51
8.33
6.40
6.88
4.86
3.15
3.23
4.96
25.68
4.86
6.64
34
8.574
P/E ratio (avg)x
31.44
31.60
34.84
31.46
31.54
30.62
29.12
27.92
26.55
28.37
7.733
28.37
31.03
17
16.18
EV/EBITx
17.01
16.73
16.19
17.03
17.30
17.08
16.12
15.59
14.77
14.23
21.48
15.59
16.46
56
22.61
FCF yield (avg)%
7.38
8.76
9.66
12.05
12.56
13.71
10.78
9.35
10.58
10.81
10.80
10.78
10.68
56
23.81
FCF margin%
20.72
19.67
21.52
19.15
21.75
22.86
24.09
23.72
20.90
18.78
17.59
22.86
21.21
78
0.496
FCF / Net incomex
1.606
1.757
1.773
1.711
1.828
1.998
2.219
2.378
2.556
2.505
1.230
2.378
1.913
72
29.86
ROIC%
13.22
14.23
12.05
14.94
15.62
12.73
15.29
17.83
20.80
18.58
8.14
17.83
15.11
46
18.11
Return on equity%
16.44
18.62
21.43
20.18
21.06
23.88
24.36
22.66
21.66
22.66
16.91
22.66
21.54
48
27.64
Return on assets%
20.78
23.19
21.19
20.10
20.23
17.80
20.54
17.96
15.02
13.30
6.72
17.80
20.17
47
0.95
EPS¥
1.04
1.15
1.25
1.37
1.54
1.72
1.57
1.76
1.81
1.95
1.00
4.73%
5.74%
—
20.08
EPS growth%
13.63
15.15
14.25
12.36
10.06
8.63
7.34
5.74
8.13
7.04
16.51
7.34
9.34
43
1.58
Bookvalue per sh¥
1.04
1.09
1.14
1.15
1.17
1.19
1.19
1.30
1.21
1.26
0.69
1.44%
1.78%
—
1.44
FCF per share¥
0.85
0.84
0.79
0.86
0.87
0.91
0.89
0.90
0.82
0.81
0.78
(1.45%)
(1.28%)
—
0.73
Dividend per sh¥
1.10
1.11
1.02
0.97
1.11
1.23
1.32
1.41
1.53
1.73
1.06
9.29%
5.06%
—
4.61
Div yield (avg)%
4.72
5.63
6.46
8.15
9.81
12.70
14.28
12.95
15.39
14.18
25.30
14.18
11.26
20
24.38
Payout ratio%
10.63
8.05
6.54
4.26
5.75
2.82
3.78
2.00
0.56
0.40
26.87
2.00
4.02
22
261.6
Shares (diluted)M
337.1
350.7
358.7
335.7
370.7
431.7
452.4
473.6
484.0
545.9
253.6
8.05%
5.17%
8
24.05
Buyback yield%
17.88
18.12
15.59
17.60
17.24
16.16
18.24
20.12
23.09
21.33
13.11
20.12
18.00
84
0.403
D/E ratiox
2.724
2.993
3.123
3.042
3.149
3.218
3.100
3.035
3.514
4.012
1.352
3.218
3.112
65
1.301
Enterprise value¥B
0.858
0.923
0.948
0.884
0.897
0.772
0.714
0.700
0.641
0.648
1.038
(6.29%)
(3.96%)
86
0.063
LT debt¥B
0.256
0.274
0.309
0.295
0.325
0.376
0.390
0.436
0.444
0.519
1.116
9.81%
7.54%
53
Revenue
¥1.607B
5.87%
1.00×
Cost of revenue
¥928.8M
6.08%
1.02×
Operating expenses
¥342.8M
5.84%
1.00×