3.493
Revenue¥B
12.28
13.12
13.85
14.59
15.18
15.88
16.85
18.18
18.87
19.49
3.849
5.12%
5.47%
63
28.56
Revenue growth%
11.23
12.57
10.76
12.46
11.98
12.43
12.25
10.76
9.00
6.19
9.22
10.76
11.60
84
3.23
Gross margin%
42.65
40.45
39.90
42.71
39.90
37.32
37.79
38.85
40.15
41.78
8.46
38.85
40.02
55
20.23
Operating margin%
6.35
6.91
8.81
6.69
6.55
5.36
4.46
1.83
4.67
6.95
18.57
4.67
6.45
7
20.24
Net margin%
16.97
16.39
17.17
14.60
16.83
14.35
14.03
15.04
17.98
17.48
15.44
15.04
16.61
81
17.54
P/E ratio (avg)x
18.47
17.55
17.55
17.88
16.62
15.16
14.40
14.28
14.85
14.21
13.82
14.40
15.89
25
17.23
EV/EBITx
33.16
38.08
39.59
46.23
47.10
50.93
49.25
55.72
60.17
64.85
18.93
55.72
48.17
13
8.27
FCF yield (avg)%
10.49
12.43
13.33
11.46
11.07
13.54
12.61
13.81
14.30
15.29
20.06
13.81
12.97
53
28.40
FCF margin%
32.83
34.06
31.72
32.38
33.07
35.09
33.16
31.10
28.16
26.00
4.39
31.10
32.61
92
1.393
FCF / Net incomex
0.919
0.889
0.864
0.887
0.862
0.907
0.998
1.010
1.002
1.042
1.414
1.002
0.913
34
21.33
ROIC%
29.72
28.47
29.93
28.85
31.04
33.80
35.03
36.56
38.62
39.28
19.21
36.56
32.42
14
9.16
Return on equity%
27.92
27.05
27.65
28.13
29.15
30.57
32.19
34.32
34.12
36.08
16.89
34.12
29.86
22
19.07
Return on assets%
24.20
25.00
24.20
25.94
24.76
22.12
20.14
20.31
20.28
18.20
29.59
20.28
23.16
59
3.22
EPS¥
4.47
4.20
3.99
4.09
3.96
4.55
4.73
5.47
5.32
6.17
3.55
9.28%
3.77%
—
18.86
EPS growth%
7.17
5.74
5.65
4.60
5.40
6.35
4.79
2.41
4.21
5.61
10.98
4.79
5.50
81
1.03
Bookvalue per sh¥
5.10
5.83
6.55
7.00
7.15
8.17
8.53
9.05
9.90
9.52
3.12
5.90%
6.95%
—
1.01
FCF per share¥
1.28
1.38
1.51
1.39
1.25
1.29
1.38
1.43
1.30
1.42
3.42
2.53%
1.81%
—
2.58
Dividend per sh¥
1.90
1.91
2.04
1.82
1.72
1.70
1.58
1.66
1.71
1.63
0.64
(1.08%)
(2.57%)
—
3.00
Div yield (avg)%
15.65
14.83
17.72
18.56
16.65
17.86
20.55
21.34
23.07
21.49
21.83
21.34
18.21
54
24.08
Payout ratio%
17.58
18.15
19.12
17.66
15.19
15.14
17.37
14.87
15.01
16.67
17.52
15.14
17.02
58
869.3
Shares (diluted)M
717.5
621.3
672.4
650.5
560.3
556.9
530.5
468.2
452.6
415.4
831.3
(5.81%)
(5.27%)
41
10.47
Buyback yield%
10.77
7.80
8.73
6.30
8.76
8.57
11.27
8.48
9.44
10.54
14.13
9.44
8.74
48
0.244
D/E ratiox
0.832
0.852
0.791
0.825
0.808
0.796
0.919
0.905
0.998
1.056
0.581
0.919
0.842
31
0.952
Enterprise value¥B
21.22
22.62
26.65
30.77
31.87
31.59
32.94
37.85
42.31
50.06
5.004
9.45%
10.07%
24
11.14
LT debt¥B
11.21
10.59
8.997
9.425
9.025
8.853
9.201
9.006
7.764
6.886
10.67
(5.27%)
(5.53%)
70
Revenue
¥19.49B
5.47%
1.00×
Cost of revenue
¥8.777B
5.60%
1.01×
Operating expenses
¥4.024B
5.06%
0.96×
Property and equipment
15.57%