0.770
Revenue¥B
0.567
0.607
0.660
0.692
0.726
0.762
0.827
0.900
0.965
1.039
0.824
7.43%
6.81%
62
6.33
Revenue growth%
6.01
4.61
4.61
4.50
7.21
9.79
11.01
13.80
13.91
16.65
4.40
13.80
8.50
34
24.66
Gross margin%
13.35
15.71
14.32
15.60
14.03
15.64
16.97
18.90
16.91
15.94
8.64
16.91
15.67
61
29.26
Operating margin%
3.06
4.72
2.07
2.13
1.51
0.99
0.40
0.44
0.40
2.49
27.20
0.44
1.79
6
10.21
Net margin%
14.78
17.24
19.93
20.22
22.44
24.82
27.21
26.80
28.25
28.97
9.49
27.21
23.63
52
22.07
P/E ratio (avg)x
25.16
25.69
27.88
29.13
30.96
34.16
35.48
39.89
39.32
37.10
22.66
37.10
32.56
36
17.38
EV/EBITx
21.05
19.27
20.72
23.11
21.44
22.13
22.54
21.64
23.86
24.17
21.74
22.54
21.88
27
17.14
FCF yield (avg)%
11.32
13.07
13.07
10.21
11.64
11.56
10.35
10.44
12.74
9.75
6.58
10.44
11.44
81
27.37
FCF margin%
7.26
4.47
6.38
5.71
3.76
5.15
7.59
9.43
7.53
8.56
9.99
7.59
6.82
69
0.105
FCF / Net incomex
0.530
0.551
0.626
0.647
0.701
0.642
0.612
0.655
0.606
0.580
0.200
0.612
0.619
88
12.28
ROIC%
14.89
13.86
15.37
13.18
10.53
9.49
11.98
10.51
13.06
12.06
26.32
11.98
12.56
36
29.96
Return on equity%
15.65
16.16
13.32
16.24
14.35
16.69
17.66
15.65
12.88
11.44
18.57
15.65
15.65
9
9.50
Return on assets%
1.91
0.86
0.40
0.57
1.07
0.40
0.40
0.40
0.40
0.40
11.70
0.40
0.40
82
0.26
EPS¥
0.86
0.84
0.98
1.05
1.04
1.12
1.13
1.10
1.04
1.11
0.28
1.31%
3.16%
—
4.31
EPS growth%
16.93
18.50
21.35
21.69
23.00
25.05
23.25
23.59
24.32
27.16
24.96
24.32
23.13
19
0.75
Bookvalue per sh¥
0.29
0.32
0.35
0.36
0.34
0.38
0.38
0.36
0.40
0.35
0.79
0.39%
1.00%
—
0.18
FCF per share¥
0.57
0.64
0.66
0.63
0.59
0.60
0.62
0.58
0.64
0.69
0.75
3.27%
1.10%
—
0.74
Dividend per sh¥
0.90
1.07
1.22
1.36
1.60
1.87
1.87
1.81
1.97
1.87
0.31
3.15%
7.50%
—
9.12
Div yield (avg)%
29.81
28.63
26.83
27.49
28.45
29.46
28.42
28.45
26.63
29.16
16.03
28.45
28.45
54
14.42
Payout ratio%
17.95
19.54
21.55
20.54
20.34
21.66
23.32
24.67
22.78
20.12
10.18
22.78
21.04
22
483.0
Shares (diluted)M
467.9
436.8
455.0
460.5
469.6
485.9
447.7
471.7
472.5
437.1
471.3
(1.43%)
(0.33%)
68
7.79
Buyback yield%
29.81
30.29
31.58
32.36
32.75
32.10
34.47
33.74
35.07
34.61
9.04
34.47
32.55
21
1.250
D/E ratiox
1.327
1.356
1.332
1.393
1.403
1.449
1.405
1.367
1.606
1.753
1.508
1.449
1.398
56
765.9
Enterprise value¥M
283.4
283.9
275.1
276.9
291.7
271.0
252.3
266.6
255.0
269.1
462.5
(1.60%)
(1.85%)
15
461.5
LT debt¥M
29.64
28.50
30.02
30.67
27.00
23.55
22.19
22.24
22.45
21.41
645.2
(4.53%)
(2.42%)
36
Revenue
¥1.039B
6.81%
1.00×
Cost of revenue
¥614.5M
6.66%
0.99×
Operating expenses
¥112.0M
6.54%
0.97×