0.260
Revenue¥B
1.130
1.179
1.250
1.290
1.375
1.425
1.489
1.566
1.596
1.672
0.276
3.99%
4.23%
72
16.31
Revenue growth%
7.45
8.01
7.94
5.98
3.42
3.70
3.35
2.37
3.89
0.98
3.92
3.35
3.79
60
12.86
Gross margin%
21.32
20.57
21.88
22.58
23.41
25.43
23.21
22.21
21.86
24.53
28.37
23.21
22.40
76
28.65
Operating margin%
19.49
17.91
17.97
19.22
20.48
18.61
18.79
15.85
17.91
19.73
29.74
18.61
18.70
7
6.43
Net margin%
3.81
1.65
3.71
3.90
2.97
3.99
1.23
0.40
0.40
0.40
24.65
0.40
2.31
25
17.40
P/E ratio (avg)x
15.06
15.96
17.15
14.60
15.22
14.73
13.84
14.77
13.69
12.30
25.42
13.84
14.75
90
37.85
EV/EBITx
31.16
30.32
27.08
26.50
28.38
31.66
29.46
28.68
28.59
28.44
27.92
28.68
28.63
76
6.20
FCF yield (avg)%
17.57
19.79
16.83
16.94
18.32
19.05
19.24
19.59
20.97
23.65
27.96
19.59
19.14
88
14.69
FCF margin%
7.90
7.33
7.27
7.97
10.34
9.88
10.60
11.75
11.83
11.25
10.30
11.25
10.11
19
0.726
FCF / Net incomex
1.974
1.968
2.151
2.329
2.498
2.581
3.104
3.459
3.662
3.939
0.546
3.459
2.539
39
25.47
ROIC%
15.67
15.57
13.64
14.51
15.01
16.88
17.67
18.79
16.97
14.18
16.29
16.97
15.62
57
2.76
Return on equity%
9.41
6.98
9.74
6.81
4.63
6.86
8.83
9.50
7.81
7.75
15.81
7.81
7.78
54
28.51
Return on assets%
6.19
3.76
3.39
3.74
3.96
3.59
0.82
3.80
2.87
0.57
29.86
2.87
3.66
14
0.54
EPS¥
0.69
0.73
0.73
0.79
0.77
0.82
0.81
0.86
0.89
0.81
0.61
0.86%
0.27%
—
25.16
EPS growth%
17.36
14.71
13.03
13.10
12.23
13.26
13.64
14.64
16.49
16.77
5.89
14.64
14.14
17
0.30
Bookvalue per sh¥
0.75
0.90
0.95
0.99
1.09
1.30
1.34
1.52
1.81
2.18
0.18
14.89%
11.80%
—
0.22
FCF per share¥
0.35
0.32
0.35
0.34
0.36
0.35
0.33
0.34
0.32
0.31
0.78
(3.12%)
(2.36%)
—
0.77
Dividend per sh¥
0.99
1.09
1.28
1.52
1.72
1.79
1.92
2.26
2.25
2.50
0.34
7.81%
11.04%
—
10.37
Div yield (avg)%
21.63
24.16
22.22
23.36
20.99
23.53
22.45
25.42
25.55
22.94
5.33
23.53
23.15
93
27.04
Payout ratio%
11.00
10.75
13.71
11.65
8.83
11.05
11.58
11.66
9.53
6.55
17.50
11.05
11.03
26
496.6
Shares (diluted)M
588.0
658.4
651.4
646.0
615.6
690.0
734.0
725.2
689.7
615.0
488.2
(0.02%)
1.46%
33
15.32
Buyback yield%
27.14
29.71
32.32
35.31
35.20
35.24
32.32
29.38
31.41
32.13
17.93
32.13
32.22
93
0.867
D/E ratiox
1.350
1.385
1.347
1.269
1.428
1.513
1.421
1.597
1.769
1.895
0.533
1.597
1.424
23
0.569
Enterprise value¥B
0.959
0.921
0.864
0.808
0.891
0.969
0.927
1.009
0.998
1.039
0.578
3.12%
1.12%
7
0.208
LT debt¥B
0.913
0.917
0.868
0.866
0.874
0.959
1.047
1.009
1.147
1.197
0.595
6.49%
2.53%
53
Revenue
¥1.672B
4.23%
1.00×
Cost of revenue
¥1.062B
4.21%
1.00×
Operating expenses
¥397.5M
4.37%
1.01×