1.124
Revenue¥B
1.160
1.229
1.293
1.396
1.484
1.570
1.667
1.745
1.860
1.987
1.200
6.01%
6.40%
30
5.47
Revenue growth%
7.20
8.95
8.28
10.93
13.66
14.30
12.64
14.90
14.35
16.86
4.49
14.35
13.15
71
18.83
Gross margin%
16.11
14.11
11.18
11.75
12.34
12.04
11.66
12.39
11.87
11.69
23.91
11.87
11.96
32
16.13
Operating margin%
18.42
20.70
21.55
20.27
21.51
22.32
23.65
22.66
21.84
21.34
25.70
22.32
21.53
52
24.28
Net margin%
7.86
9.80
11.35
13.92
13.30
15.29
17.13
19.77
20.90
22.32
20.06
19.77
14.60
34
23.04
P/E ratio (avg)x
23.90
24.66
22.76
23.79
21.87
19.97
20.58
19.88
18.08
18.14
30.65
19.88
21.22
65
37.27
EV/EBITx
10.57
11.12
10.77
10.08
9.998
9.423
9.454
10.43
10.63
12.20
26.65
10.43
10.50
61
12.43
FCF yield (avg)%
28.87
30.35
29.29
26.55
24.05
22.28
24.55
26.10
28.37
30.85
11.45
26.10
27.46
39
19.01
FCF margin%
1.99
0.40
0.40
0.40
0.40
0.58
0.40
0.40
0.40
3.34
27.55
0.40
0.40
29
0.108
FCF / Net incomex
0.304
0.298
0.272
0.288
0.256
0.221
0.216
0.218
0.232
0.207
0.794
0.218
0.244
35
6.28
ROIC%
3.58
0.89
0.40
1.28
1.07
1.35
0.40
0.40
1.16
1.13
23.12
1.13
1.10
51
25.63
Return on equity%
27.70
25.25
23.93
23.42
23.06
20.63
23.39
21.85
21.97
23.74
14.33
21.97
23.41
55
22.93
Return on assets%
28.49
30.71
32.40
33.37
31.64
30.21
30.82
29.29
32.24
32.73
27.76
30.82
31.23
26
1.08
EPS¥
1.48
1.30
1.42
1.25
1.35
1.34
1.19
1.28
1.14
1.12
1.14
(3.72%)
(2.99%)
—
23.36
EPS growth%
26.12
27.38
25.78
28.20
28.37
30.12
31.23
30.58
28.35
28.18
16.14
30.12
28.28
41
1.75
Bookvalue per sh¥
1.59
1.82
1.69
1.63
1.51
1.45
1.40
1.50
1.65
1.89
1.51
4.61%
1.76%
—
0.89
FCF per share¥
0.43
0.42
0.44
0.42
0.45
0.44
0.47
0.47
0.51
0.49
0.42
1.70%
0.14%
—
1.55
Dividend per sh¥
1.68
1.71
1.65
1.53
1.74
1.91
2.07
2.21
2.11
2.02
1.34
3.10%
2.04%
—
7.40
Div yield (avg)%
29.75
27.74
27.65
29.62
28.32
26.23
27.04
26.75
26.95
27.32
8.39
26.95
27.48
84
10.58
Payout ratio%
32.90
29.93
28.83
29.82
31.53
30.47
32.31
34.85
33.22
30.55
23.76
32.31
31.04
48
0.857
Shares (diluted)B
1.342
1.356
1.610
1.850
1.806
2.161
2.296
2.669
2.910
3.012
0.866
10.77%
8.43%
60
7.15
Buyback yield%
30.56
27.85
30.37
31.95
32.67
31.50
32.73
33.70
30.95
29.28
6.41
31.50
31.22
35
0.930
D/E ratiox
1.429
1.528
1.561
1.691
1.781
1.927
1.797
1.619
1.434
1.318
1.763
1.619
1.590
11
0.626
Enterprise value¥B
0.812
0.772
0.730
0.778
0.767
0.779
0.782
0.668
0.667
0.709
1.115
(1.56%)
(2.52%)
58
2.497
LT debt¥B
3.492
3.582
3.939
3.851
3.831
4.198
4.838
5.315
5.253
6.177
0.987
10.03%
7.40%
23
Revenue
¥1.987B
6.40%
1.00×
Cost of revenue
¥1.215B
6.41%
1.00×
Operating expenses
¥341.6M
5.85%
0.95×
Spread over hurdle
42.54%