0.980
Revenue¥B
0.579
0.616
0.671
0.728
0.767
0.831
0.902
0.963
1.032
1.122
1.036
7.90%
7.69%
64
28.75
Revenue growth%
0.40
1.33
1.09
0.40
0.40
0.40
2.08
3.56
2.69
1.12
24.38
2.08
1.11
71
26.88
Gross margin%
25.51
25.49
23.09
25.72
23.29
25.94
24.73
22.25
19.66
18.02
20.44
22.25
24.01
47
8.85
Operating margin%
15.52
17.31
17.36
17.69
17.98
19.94
20.03
18.64
21.20
21.83
15.38
20.03
18.31
69
17.24
Net margin%
24.72
26.33
25.64
24.95
21.99
22.35
19.52
17.46
16.65
17.59
25.67
17.59
22.17
9
29.70
P/E ratio (avg)x
11.18
11.97
12.56
12.53
11.09
11.66
11.95
13.02
11.27
11.59
29.47
11.66
11.80
26
33.16
EV/EBITx
26.97
23.25
22.23
23.45
23.83
22.03
20.50
21.46
19.53
20.26
11.82
20.50
22.13
69
26.69
FCF yield (avg)%
21.37
22.68
25.29
24.90
27.73
28.47
26.85
26.69
25.63
24.27
15.41
26.69
25.46
74
19.00
FCF margin%
17.92
17.78
20.31
20.36
17.59
18.35
16.36
15.23
18.19
20.36
16.52
18.19
18.06
27
0.762
FCF / Net incomex
0.218
0.244
0.277
0.263
0.271
0.277
0.307
0.284
0.312
0.327
1.768
0.307
0.277
21
11.60
ROIC%
13.85
14.00
11.69
14.01
13.29
14.16
12.18
9.65
9.36
7.09
6.46
9.65
12.73
78
21.67
Return on equity%
2.08
2.33
1.81
1.70
2.37
2.29
2.30
0.99
1.98
0.56
28.59
1.98
2.03
57
15.15
Return on assets%
17.41
16.87
13.87
13.24
15.31
14.72
14.14
15.01
15.41
13.38
24.37
14.72
14.87
22
1.20
EPS¥
0.22
0.24
0.23
0.23
0.25
0.28
0.27
0.28
0.28
0.29
1.26
3.27%
2.29%
—
22.53
EPS growth%
22.31
20.20
20.90
21.59
23.62
20.96
19.23
22.05
23.24
24.01
12.62
22.05
21.82
66
0.78
Bookvalue per sh¥
0.58
0.55
0.52
0.54
0.51
0.55
0.55
0.62
0.59
0.67
1.28
5.32%
1.20%
—
1.26
FCF per share¥
0.82
0.99
0.97
1.14
1.35
1.56
1.75
2.11
2.15
2.10
1.30
9.21%
11.38%
—
1.05
Dividend per sh¥
2.69
2.72
3.05
3.07
3.12
3.74
3.68
3.99
4.56
4.61
0.36
8.11%
7.09%
—
21.83
Div yield (avg)%
17.81
15.54
16.13
14.09
15.85
15.04
12.10
9.35
6.79
8.71
3.13
9.35
14.56
52
26.73
Payout ratio%
19.14
21.11
18.55
19.89
21.29
24.13
21.64
24.37
22.64
23.42
4.75
23.42
21.46
89
419.7
Shares (diluted)M
426.1
386.0
425.3
395.4
429.2
475.0
478.2
514.5
482.4
512.1
406.7
3.60%
0.71%
86
26.00
Buyback yield%
18.77
20.20
17.60
15.98
17.00
18.19
15.80
16.85
15.00
13.78
6.54
15.80
16.93
70
1.773
D/E ratiox
0.660
0.760
0.815
0.838
0.799
0.774
0.835
0.939
0.905
1.011
0.508
0.905
0.825
84
1.124
Enterprise value¥B
0.680
0.753
0.782
0.795
0.776
0.870
0.963
1.150
1.325
1.421
1.352
12.86%
8.22%
44
0.213
LT debt¥B
0.251
0.237
0.256
0.271
0.240
0.253
0.250
0.226
0.228
0.245
1.134
0.37%
(0.65%)
70
Revenue
¥1.122B
7.69%
1.00×
Cost of revenue
¥475.6M
7.60%
0.99×
Operating expenses
¥248.0M
7.68%
1.00×
Property and equipment
18.29%
Goodwill & intangibles
15.60%