0.311
Revenue¥B
0.798
0.815
0.849
0.869
0.884
0.936
0.954
0.994
1.035
1.077
0.340
4.02%
3.35%
7
14.64
Revenue growth%
8.63
8.91
9.13
6.96
6.55
4.65
5.46
4.50
4.32
3.21
23.06
4.50
6.00
39
18.02
Gross margin%
19.37
18.28
15.53
12.66
14.78
15.32
15.14
14.30
15.44
15.27
18.50
15.27
15.29
89
2.30
Operating margin%
13.00
13.05
11.27
11.15
10.78
11.88
13.55
13.27
14.68
11.98
27.94
13.27
12.49
35
25.05
Net margin%
25.13
24.12
26.77
23.84
25.29
25.39
25.03
26.44
25.48
25.54
2.71
25.48
25.34
48
37.03
P/E ratio (avg)x
21.69
23.11
20.79
18.06
16.15
17.13
18.34
19.54
19.47
20.04
21.26
19.47
19.50
93
6.322
EV/EBITx
7.751
8.327
7.640
7.533
7.499
7.004
6.219
6.285
5.908
6.129
26.89
6.219
7.252
15
12.80
FCF yield (avg)%
31.18
31.14
29.73
29.00
28.56
27.03
28.59
28.03
26.79
27.31
6.09
27.31
28.57
11
9.45
FCF margin%
3.82
2.24
3.38
1.64
0.59
0.40
0.40
0.40
0.40
2.23
18.32
0.40
1.11
63
1.450
FCF / Net incomex
0.387
0.439
0.511
0.590
0.670
0.673
0.652
0.701
0.744
0.770
1.680
0.701
0.661
32
6.92
ROIC%
25.56
23.89
25.35
25.44
23.05
23.18
24.87
23.44
23.05
23.54
4.12
23.44
23.71
60
22.94
Return on equity%
30.42
32.91
30.21
30.25
32.51
32.26
32.78
35.64
33.69
32.63
22.11
32.78
32.57
53
4.85
Return on assets%
22.49
25.42
24.77
27.40
29.23
28.83
29.23
27.35
26.52
24.09
23.34
27.35
26.93
72
0.40
EPS¥
0.20
0.21
0.23
0.23
0.21
0.21
0.22
0.24
0.24
0.26
0.43
4.41%
3.80%
—
22.65
EPS growth%
12.89
15.81
16.95
16.64
19.51
20.69
22.58
23.66
23.63
25.78
20.81
23.63
20.10
37
0.48
Bookvalue per sh¥
0.82
0.81
0.90
0.89
0.89
0.83
0.82
0.92
1.00
1.11
0.17
4.52%
3.14%
—
0.57
FCF per share¥
0.44
0.49
0.50
0.52
0.48
0.54
0.55
0.56
0.59
0.54
0.18
2.38%
2.89%
—
0.49
Dividend per sh¥
0.15
0.17
0.18
0.17
0.17
0.18
0.19
0.21
0.21
0.24
0.27
7.27%
3.99%
—
14.65
Div yield (avg)%
8.74
6.87
7.90
10.30
9.80
11.42
13.17
13.30
10.91
11.40
24.28
11.42
10.60
83
29.58
Payout ratio%
13.72
15.03
14.56
15.89
14.05
12.41
13.00
12.12
10.72
10.30
5.93
12.12
13.36
48
608.0
Shares (diluted)M
545.4
577.2
556.4
583.5
516.3
467.7
506.4
485.3
504.7
458.8
592.3
(2.34%)
(1.74%)
44
8.21
Buyback yield%
12.73
9.82
12.30
11.83
9.21
7.49
5.98
7.84
6.87
6.64
15.23
6.87
8.52
18
0.396
D/E ratiox
0.873
0.800
0.730
0.665
0.620
0.589
0.655
0.695
0.700
0.676
0.309
0.676
0.685
52
362.0
Enterprise value¥M
290.1
271.4
264.6
259.2
283.3
295.6
305.8
356.7
345.6
379.0
875.4
5.99%
3.33%
67
0.720
LT debt¥B
1.000
0.928
1.033
1.024
1.091
1.037
1.011
0.944
1.040
1.059
0.940
(0.59%)
(0.24%)
58
Revenue
¥1.077B
3.35%
1.00×
Cost of revenue
¥589.0M
3.36%
1.00×
Operating expenses
¥245.6M
3.46%
1.01×
Goodwill & intangibles
17.95%
Return on capital
149.60%
Spread over hurdle
141.52%