1.102
Revenue¥B
1.004
1.042
1.110
1.147
1.186
1.274
1.314
1.362
1.402
1.479
1.227
4.51%
4.52%
92
6.00
Revenue growth%
23.51
23.11
23.40
20.56
19.91
19.87
19.46
17.13
15.35
16.42
24.85
17.13
19.89
16
28.37
Gross margin%
18.28
20.32
18.42
20.24
19.37
18.33
15.45
17.74
19.73
20.47
14.85
18.33
18.89
22
19.34
Operating margin%
16.71
14.07
11.17
11.27
9.67
6.71
4.05
6.31
3.38
3.14
23.82
4.05
8.19
37
24.71
Net margin%
17.92
17.89
17.98
20.30
23.13
21.94
23.54
23.98
21.76
19.74
7.19
21.94
21.03
23
17.17
P/E ratio (avg)x
38.05
39.24
41.38
43.51
49.14
48.12
50.85
55.93
57.16
64.95
25.33
55.93
48.63
37
33.85
EV/EBITx
7.728
8.492
9.662
9.792
9.192
9.549
10.12
11.29
12.18
11.75
29.89
11.29
9.727
56
18.61
FCF yield (avg)%
2.52
3.26
5.99
4.72
4.01
3.62
4.09
3.55
5.93
5.66
28.61
4.09
4.05
18
27.11
FCF margin%
0.40
0.40
2.32
1.68
0.77
0.48
0.40
0.40
2.37
2.18
8.76
0.48
0.62
93
1.721
FCF / Net incomex
1.293
1.265
1.390
1.414
1.493
1.464
1.708
1.845
1.898
2.115
0.911
1.845
1.479
74
6.43
ROIC%
24.89
23.82
20.89
21.02
18.53
20.87
19.60
22.13
19.48
21.26
23.23
20.87
20.95
23
23.06
Return on equity%
17.28
17.37
18.16
19.10
18.56
20.44
17.90
18.27
16.18
16.49
11.31
17.90
18.03
20
5.61
Return on assets%
7.73
9.09
9.03
10.42
10.34
12.11
10.08
11.29
9.17
7.85
20.53
10.08
9.63
7
1.56
EPS¥
1.71
1.75
1.57
1.51
1.51
1.54
1.34
1.32
1.39
1.34
1.66
(2.45%)
(2.23%)
—
6.17
EPS growth%
15.93
16.53
14.09
15.51
14.02
14.56
15.47
16.12
16.44
18.75
21.75
16.12
15.72
20
1.11
Bookvalue per sh¥
1.55
1.56
1.60
1.78
1.77
1.68
1.72
1.60
1.63
1.73
1.60
(0.36%)
1.31%
—
1.10
FCF per share¥
1.49
1.56
1.75
1.74
1.80
1.73
1.67
1.73
1.84
1.82
0.74
0.26%
1.44%
—
1.43
Dividend per sh¥
1.29
1.23
1.26
1.47
1.41
1.35
1.40
1.44
1.43
1.35
1.03
(0.83%)
0.77%
—
7.19
Div yield (avg)%
14.52
12.35
11.30
11.58
14.13
16.24
13.84
13.02
15.56
13.73
4.84
13.84
13.78
22
15.73
Payout ratio%
15.04
14.32
11.39
10.93
8.73
8.39
11.11
13.33
12.15
9.41
9.42
11.11
11.25
56
523.0
Shares (diluted)M
475.2
439.9
486.7
540.6
614.6
630.3
624.0
690.1
742.1
823.4
528.7
6.02%
5.38%
45
27.75
Buyback yield%
6.15
5.73
5.66
7.61
7.58
10.26
8.65
11.64
11.72
9.13
23.40
10.26
8.13
82
1.579
D/E ratiox
0.693
0.688
0.698
0.710
0.696
0.605
0.529
0.512
0.487
0.438
1.795
0.512
0.646
75
0.637
Enterprise value¥B
0.611
0.569
0.570
0.620
0.631
0.558
0.532
0.536
0.508
0.476
1.362
(5.48%)
(2.59%)
18
275.7
LT debt¥M
219.7
200.4
196.2
170.4
185.2
171.8
163.4
169.0
160.3
163.4
997.9
(2.47%)
(2.32%)
19
Revenue
¥1.479B
4.52%
1.00×
Cost of revenue
¥799.2M
4.79%
1.03×
Operating expenses
¥281.3M
4.43%
0.99×
Cash and investments
17.31%
Spread over hurdle
33.36%