0.325
Revenue¥B
0.588
0.617
0.655
0.701
0.752
0.811
0.876
0.915
0.979
1.058
0.355
7.06%
6.83%
69
25.26
Revenue growth%
11.21
14.06
15.84
18.38
18.93
21.86
24.51
23.38
23.82
21.11
8.88
23.38
20.02
8
24.38
Gross margin%
7.15
6.30
3.81
2.55
5.19
8.05
8.82
9.11
6.52
5.40
29.97
8.05
6.41
87
6.86
Operating margin%
23.13
23.51
24.58
22.51
20.89
22.15
23.98
24.70
23.35
24.45
21.24
23.98
23.43
40
23.21
Net margin%
1.92
3.04
4.96
6.16
9.15
8.59
7.39
7.93
7.38
7.76
6.44
7.76
7.39
78
34.70
P/E ratio (avg)x
19.20
19.71
21.44
18.62
17.09
16.13
16.01
15.67
15.07
14.85
33.81
15.67
16.61
80
37.19
EV/EBITx
20.27
21.12
19.11
18.85
19.62
17.17
18.00
17.91
16.68
15.06
18.43
17.17
18.42
86
24.85
FCF yield (avg)%
26.37
23.90
24.48
23.58
25.43
25.45
26.97
28.91
30.22
32.79
15.11
28.91
25.91
33
13.91
FCF margin%
28.56
29.16
26.74
27.17
25.15
27.89
27.82
27.00
28.57
28.77
25.51
27.89
27.85
26
0.419
FCF / Net incomex
0.628
0.647
0.629
0.594
0.524
0.466
0.410
0.422
0.370
0.328
1.040
0.410
0.495
63
21.17
ROIC%
20.61
21.86
18.93
20.34
21.68
21.81
24.48
23.15
20.99
20.00
21.08
21.81
21.33
92
16.39
Return on equity%
6.08
3.61
1.27
3.18
2.29
3.52
5.70
4.07
1.26
0.40
28.32
3.52
3.35
83
28.28
Return on assets%
12.42
14.25
13.01
12.09
10.39
12.21
9.38
6.58
4.39
1.54
25.86
6.58
11.24
35
1.01
EPS¥
0.62
0.64
0.70
0.78
0.93
0.99
1.16
1.32
1.57
1.75
1.05
13.44%
11.05%
—
24.47
EPS growth%
21.62
23.49
23.48
25.99
24.60
25.17
25.40
25.13
23.34
24.25
24.90
25.13
24.42
25
0.87
Bookvalue per sh¥
0.56
0.59
0.60
0.61
0.66
0.67
0.70
0.65
0.57
0.62
0.16
(1.23%)
1.09%
—
0.71
FCF per share¥
0.21
0.22
0.22
0.23
0.21
0.23
0.21
0.23
0.25
0.25
0.53
3.76%
1.77%
—
0.47
Dividend per sh¥
1.12
1.31
1.42
1.70
1.69
2.04
2.13
2.31
2.40
2.83
0.29
10.95%
9.42%
—
14.60
Div yield (avg)%
27.04
28.95
26.52
24.31
26.91
25.83
24.93
27.54
26.28
26.67
27.45
26.28
26.60
87
9.39
Payout ratio%
10.83
8.20
7.40
8.81
9.26
6.74
8.04
5.82
2.87
3.43
6.61
5.82
7.72
61
608.5
Shares (diluted)M
691.5
731.7
724.5
672.7
625.5
622.7
655.5
621.6
565.6
601.1
608.9
(0.79%)
(2.17%)
64
26.46
Buyback yield%
12.70
10.27
9.98
11.44
9.11
8.32
9.91
9.18
7.31
6.12
15.17
8.32
9.55
78
1.768
D/E ratiox
1.503
1.599
1.530
1.429
1.579
1.457
1.409
1.517
1.506
1.416
1.162
1.457
1.505
46
242.2
Enterprise value¥M
372.5
389.6
378.8
400.7
430.1
456.4
476.3
514.9
539.4
573.7
792.5
5.93%
3.38%
17
281.9
LT debt¥M
681.2
733.8
768.8
734.8
761.2
717.5
685.7
617.2
661.2
677.5
399.9
(2.30%)
(1.00%)
36
Revenue
¥1.058B
6.83%
1.00×
Cost of revenue
¥525.5M
6.88%
1.01×
Operating expenses
¥190.6M
6.48%
0.97×