0.587
Revenue¥B
1.690
1.753
1.830
1.863
1.944
1.984
2.062
2.109
2.124
2.213
0.626
2.63%
3.10%
30
9.51
Revenue growth%
3.25
3.99
6.90
4.53
3.43
3.64
3.90
4.40
1.99
1.90
29.34
3.64
3.77
41
25.76
Gross margin%
7.42
5.67
3.59
2.60
0.40
0.40
0.40
2.13
1.26
1.22
29.15
1.22
1.69
49
18.98
Operating margin%
25.41
27.86
27.12
29.97
27.53
24.69
24.64
22.07
21.76
23.54
6.46
23.54
25.05
77
4.37
Net margin%
23.21
20.70
21.59
21.82
21.44
18.51
16.56
18.09
19.83
19.95
18.63
18.51
20.32
39
10.78
P/E ratio (avg)x
7.926
7.092
7.057
7.651
8.058
7.623
7.743
7.185
7.037
7.197
26.26
7.197
7.410
25
25.51
EV/EBITx
17.89
18.21
17.46
17.92
18.47
15.98
14.74
13.35
13.74
13.56
28.95
13.74
16.72
41
13.63
FCF yield (avg)%
11.13
10.13
9.18
9.25
11.41
9.59
8.05
5.20
5.58
7.22
23.89
7.22
9.21
35
14.35
FCF margin%
18.34
16.71
14.96
13.32
15.52
16.83
19.40
18.89
16.68
19.12
17.39
18.89
16.77
34
0.841
FCF / Net incomex
0.865
0.829
0.873
0.920
0.992
0.968
0.953
0.953
0.952
0.912
1.624
0.953
0.936
51
2.86
ROIC%
29.41
29.57
31.87
30.92
31.64
30.38
28.80
30.57
32.94
31.93
3.49
30.57
30.75
42
17.71
Return on equity%
12.29
11.19
11.77
10.03
12.38
13.30
13.36
15.48
16.11
16.77
25.31
15.48
12.84
92
8.62
Return on assets%
1.28
3.35
4.94
2.54
0.40
1.53
2.49
4.65
2.65
0.83
3.91
2.49
2.51
59
0.16
EPS¥
0.12
0.13
0.13
0.14
0.15
0.14
0.15
0.15
0.17
0.15
0.16
0.32%
1.75%
—
13.67
EPS growth%
18.40
18.48
17.16
19.23
22.02
20.22
17.90
17.72
19.40
21.17
25.61
19.40
18.85
68
0.67
Bookvalue per sh¥
0.34
0.35
0.38
0.41
0.37
0.35
0.32
0.35
0.31
0.30
0.77
(4.10%)
(0.78%)
—
0.28
FCF per share¥
0.21
0.21
0.21
0.21
0.21
0.23
0.20
0.18
0.17
0.18
0.44
(3.38%)
(3.07%)
—
0.46
Dividend per sh¥
0.35
0.35
0.34
0.36
0.36
0.35
0.33
0.36
0.32
0.34
0.16
(1.22%)
(0.66%)
—
13.66
Div yield (avg)%
20.11
20.05
21.29
19.85
17.44
15.60
17.37
16.79
19.69
19.85
3.92
17.37
19.77
31
17.90
Payout ratio%
13.71
16.66
14.88
17.56
17.27
19.22
20.51
20.19
22.75
23.65
18.96
20.51
18.39
85
1.177
Shares (diluted)B
1.465
1.686
1.720
2.024
2.391
2.899
2.949
3.352
3.585
4.338
1.155
12.65%
12.49%
94
21.88
Buyback yield%
21.21
18.89
21.25
20.25
19.74
19.34
17.29
16.59
16.95
17.15
12.83
17.15
19.11
25
1.766
D/E ratiox
1.443
1.483
1.623
1.544
1.591
1.508
1.525
1.606
1.708
1.991
1.640
1.606
1.568
28
0.533
Enterprise value¥B
0.604
0.597
0.650
0.701
0.761
0.710
0.818
0.915
0.986
0.994
1.133
5.49%
6.52%
65
1.124
LT debt¥B
0.526
0.578
0.584
0.641
0.707
0.786
0.910
0.915
1.096
1.123
1.565
9.70%
7.98%
48
Revenue
¥2.213B
3.10%
1.00×
Cost of revenue
¥1.424B
2.77%
0.97×
Operating expenses
¥235.0M
4.07%
1.10×
Goodwill & intangibles
21.00%
Spread over hurdle
20.91%