1.027
Revenue¥B
0.982
1.062
1.128
1.224
1.297
1.410
1.520
1.640
1.727
1.794
1.132
6.70%
6.66%
42
25.87
Revenue growth%
13.32
11.09
9.49
7.41
4.57
7.30
7.93
4.98
7.03
9.01
12.29
7.30
7.67
5
19.71
Gross margin%
33.45
33.74
36.12
37.05
39.70
37.29
38.23
39.18
40.57
40.28
23.76
39.18
37.76
61
4.16
Operating margin%
7.79
7.42
8.95
8.03
8.34
11.14
13.12
14.49
17.33
16.46
7.53
14.49
10.04
49
16.78
Net margin%
7.52
7.59
8.71
6.89
5.06
2.44
2.15
2.47
3.84
1.79
10.79
2.44
4.45
23
27.44
P/E ratio (avg)x
7.929
7.889
7.659
7.308
8.244
7.803
7.953
8.665
8.741
9.745
24.11
8.665
7.941
10
13.48
EV/EBITx
36.01
36.76
40.80
38.91
44.85
42.33
42.37
47.73
45.59
43.83
27.27
43.83
42.35
31
13.94
FCF yield (avg)%
6.78
7.70
6.82
4.82
4.56
3.39
1.47
3.23
4.30
4.01
29.96
3.39
4.43
68
16.50
FCF margin%
16.27
19.15
19.71
18.65
20.25
20.77
23.51
25.53
22.70
21.20
14.57
22.70
20.51
46
0.666
FCF / Net incomex
0.981
1.039
1.165
1.231
1.314
1.294
1.364
1.627
1.637
1.982
1.065
1.627
1.304
88
19.49
ROIC%
3.35
3.53
6.35
8.98
10.84
11.11
13.34
15.49
18.44
20.87
3.46
15.49
10.98
38
18.63
Return on equity%
1.03
0.40
0.44
0.40
3.24
4.64
7.60
6.70
5.19
6.59
12.81
6.59
3.94
27
11.06
Return on assets%
29.53
27.17
24.44
23.28
21.77
19.66
18.93
16.66
14.09
11.97
29.61
16.66
20.71
15
1.40
EPS¥
1.20
1.20
1.30
1.48
1.50
1.47
1.70
1.75
1.71
2.01
1.50
6.03%
5.85%
—
15.32
EPS growth%
11.35
10.61
11.32
8.59
8.10
7.30
9.42
11.18
10.23
7.45
29.32
9.42
9.82
33
0.39
Bookvalue per sh¥
1.01
1.14
1.12
1.12
1.23
1.25
1.50
1.73
1.77
2.02
0.70
10.31%
7.41%
—
0.40
FCF per share¥
0.23
0.24
0.27
0.31
0.33
0.33
0.38
0.42
0.43
0.41
0.98
4.31%
5.80%
—
0.49
Dividend per sh¥
0.50
0.54
0.56
0.62
0.61
0.59
0.54
0.52
0.51
0.46
1.15
(5.48%)
0.29%
—
18.59
Div yield (avg)%
6.61
5.36
4.41
6.95
5.08
7.13
5.91
7.74
9.52
9.98
9.76
7.74
6.78
81
16.92
Payout ratio%
0.79
0.40
0.40
3.13
6.07
5.48
7.69
6.07
7.23
6.91
21.44
6.91
5.78
20
224.7
Shares (diluted)M
371.7
405.8
395.6
413.8
464.5
539.6
531.6
606.3
620.2
639.5
220.0
6.60%
6.49%
73
20.29
Buyback yield%
19.39
22.33
19.67
22.29
19.60
17.18
14.62
14.49
15.97
13.81
24.51
14.62
18.28
46
1.658
D/E ratiox
1.755
1.644
1.602
1.842
1.984
2.131
2.087
2.094
2.145
2.234
1.740
2.131
2.036
74
0.408
Enterprise value¥B
0.124
0.133
0.138
0.135
0.127
0.116
0.106
0.118
0.131
0.139
1.242
1.90%
1.54%
78
1.068
LT debt¥B
1.054
1.223
1.438
1.583
1.792
1.887
2.208
2.326
2.301
2.280
0.128
4.94%
8.74%
50
Revenue
¥1.794B
6.66%
1.00×
Cost of revenue
¥1.256B
6.66%
1.00×
Operating expenses
¥260.2M
6.54%
0.99×
Goodwill & intangibles
15.45%