1.467
Revenue¥B
1.799
1.771
1.809
1.817
1.828
1.861
1.855
1.886
1.904
1.946
1.603
1.26%
1.02%
21
3.77
Revenue growth%
17.83
17.66
19.78
20.85
22.53
25.44
26.35
29.14
29.39
28.75
14.00
28.75
23.99
22
28.84
Gross margin%
4.19
3.03
5.51
5.57
3.02
1.91
3.18
4.72
3.20
2.48
23.66
3.18
3.19
24
8.65
Operating margin%
25.50
27.65
25.17
27.62
24.86
27.62
30.24
29.64
27.57
29.80
14.53
29.64
27.62
40
14.16
Net margin%
28.32
25.93
28.27
25.83
26.04
26.60
26.43
26.05
25.32
25.95
22.24
26.05
26.04
50
27.32
P/E ratio (avg)x
33.18
36.29
41.12
44.83
47.59
49.52
54.21
62.19
60.28
69.60
22.56
60.28
48.56
39
15.21
EV/EBITx
34.29
36.94
44.59
47.53
46.95
48.56
47.97
57.80
63.40
70.26
18.07
57.80
47.75
68
10.23
FCF yield (avg)%
15.10
15.24
15.24
15.99
15.70
18.58
16.40
18.18
19.50
21.17
4.73
18.58
16.20
40
19.74
FCF margin%
25.88
23.24
25.31
22.39
20.71
17.95
15.06
16.15
19.01
18.51
29.04
17.95
19.86
36
0.359
FCF / Net incomex
1.194
1.259
1.237
1.202
1.184
1.182
1.064
1.175
1.298
1.411
1.733
1.182
1.198
25
26.36
ROIC%
15.07
13.34
11.21
11.49
13.70
10.90
12.70
12.91
13.12
11.53
10.45
12.70
12.80
85
2.84
Return on equity%
18.00
18.67
18.51
15.98
13.14
14.48
16.91
17.67
14.95
14.94
7.23
14.95
16.44
58
11.83
Return on assets%
14.68
14.49
17.28
19.44
21.34
19.64
19.96
22.85
25.49
26.07
16.59
22.85
19.80
87
2.49
EPS¥
4.13
3.63
3.87
3.55
3.07
2.83
2.98
2.67
2.38
2.42
2.67
(4.65%)
(5.21%)
—
14.58
EPS growth%
25.49
23.43
23.32
21.74
21.64
24.04
26.59
26.84
29.40
31.29
12.91
26.84
24.77
82
1.67
Bookvalue per sh¥
2.90
3.07
3.01
2.95
2.74
2.40
2.56
2.21
2.26
2.01
4.68
(5.98%)
(4.49%)
—
2.98
FCF per share¥
3.52
3.43
3.12
2.79
3.11
3.15
3.14
3.47
3.69
3.56
2.76
2.74%
0.24%
—
4.73
Dividend per sh¥
1.25
1.23
1.10
1.12
1.00
0.98
0.98
1.09
1.17
1.04
4.50
0.78%
(2.06%)
—
10.77
Div yield (avg)%
7.61
8.96
6.66
9.44
9.42
9.33
7.02
4.13
1.49
0.40
12.97
4.13
7.31
46
5.79
Payout ratio%
26.19
28.06
28.20
30.63
29.31
27.73
25.10
26.17
28.88
30.12
25.75
27.73
28.13
19
176.5
Shares (diluted)M
121.7
112.1
98.04
87.24
93.43
80.54
74.47
65.78
65.71
67.96
181.5
(6.17%)
(6.34%)
73
9.17
Buyback yield%
9.63
8.52
8.90
9.20
10.33
11.39
11.36
13.20
15.09
16.24
24.31
13.20
10.85
43
0.737
D/E ratiox
1.622
1.582
1.683
1.887
1.907
1.960
1.967
2.130
2.215
2.085
1.623
2.085
1.934
72
1.304
Enterprise value¥B
0.622
0.696
0.795
0.914
0.885
1.034
1.105
1.160
1.351
1.367
1.280
9.08%
10.17%
34
1,169
LT debt¥M
573.8
551.4
512.5
586.2
627.4
607.4
556.4
542.5
537.7
582.7
87.72
(1.47%)
0.30%
47
Revenue
¥1.946B
1.02%
1.00×
Cost of revenue
¥1.362B
1.25%
1.02×
Operating expenses
¥346.9M
0.80%
0.98×
Cash and investments
18.32%