0.682
Revenue¥B
1.010
1.021
1.073
1.104
1.109
1.167
1.182
1.205
1.242
1.288
0.741
3.04%
2.57%
95
20.23
Revenue growth%
23.58
26.43
25.68
24.67
23.24
23.38
20.94
21.63
19.55
21.17
18.27
21.17
23.31
48
2.81
Gross margin%
4.62
6.94
6.44
6.88
9.23
6.28
4.12
1.16
3.94
0.94
18.36
3.94
5.45
15
27.30
Operating margin%
8.55
8.47
7.76
4.99
4.92
3.76
2.27
3.46
5.95
4.00
27.08
3.76
4.95
71
9.27
Net margin%
5.39
7.18
10.04
12.47
15.07
15.31
13.58
12.52
15.17
15.59
26.82
15.17
13.05
89
26.39
P/E ratio (avg)x
18.79
18.92
20.81
20.30
19.98
19.82
19.28
18.89
21.24
21.75
30.33
19.82
19.90
23
31.42
EV/EBITx
8.017
8.735
9.214
8.549
8.643
8.596
8.422
7.913
8.066
7.253
20.84
8.066
8.486
43
29.66
FCF yield (avg)%
19.77
18.75
21.32
21.32
19.85
21.60
21.36
20.79
17.99
19.59
21.30
20.79
20.32
69
13.61
FCF margin%
36.40
35.50
32.87
30.85
28.90
26.76
24.22
25.70
23.81
22.26
27.73
24.22
27.83
91
1.296
FCF / Net incomex
0.944
0.949
1.057
1.203
1.335
1.276
1.439
1.609
1.625
1.574
1.531
1.574
1.305
40
7.55
ROIC%
9.31
10.72
8.74
6.22
9.09
7.43
7.53
6.17
8.86
10.56
24.98
7.53
8.80
42
27.73
Return on equity%
10.31
11.87
10.02
11.11
9.67
10.50
10.39
10.86
13.47
13.00
28.60
10.86
10.68
55
25.02
Return on assets%
13.66
16.49
13.99
12.83
14.67
13.27
11.01
8.03
8.99
8.35
5.84
8.99
13.05
10
0.31
EPS¥
0.76
0.79
0.80
0.79
0.90
0.90
0.82
0.86
0.92
0.92
0.35
0.43%
1.60%
—
13.75
EPS growth%
26.21
23.85
21.00
20.68
20.84
22.09
20.23
18.25
17.89
17.37
3.86
18.25
20.76
51
0.62
Bookvalue per sh¥
1.64
1.52
1.49
1.60
1.56
1.44
1.54
1.67
1.69
1.90
1.55
4.00%
1.77%
—
1.18
FCF per share¥
0.57
0.57
0.58
0.63
0.63
0.73
0.75
0.74
0.70
0.76
1.22
3.83%
3.03%
—
0.76
Dividend per sh¥
1.14
1.06
1.14
1.11
1.18
1.04
1.06
1.04
0.96
1.07
1.39
(2.04%)
(0.65%)
—
22.29
Div yield (avg)%
22.67
21.15
20.83
19.70
19.84
21.71
20.36
17.68
20.61
18.89
10.11
20.36
20.48
73
11.46
Payout ratio%
23.67
22.00
23.73
21.20
23.51
23.90
24.14
23.13
24.60
21.90
6.23
23.90
23.59
87
247.8
Shares (diluted)M
160.8
174.5
165.4
158.3
164.5
154.2
144.6
157.3
145.0
137.1
240.6
(3.58%)
(1.94%)
67
5.64
Buyback yield%
13.04
11.88
12.85
11.47
9.21
9.07
6.15
6.37
7.06
5.29
10.47
6.37
9.14
47
1.168
D/E ratiox
0.456
0.387
0.381
0.356
0.362
0.307
0.265
0.227
0.211
0.211
1.208
0.227
0.331
19
1.011
Enterprise value¥B
0.529
0.575
0.505
0.435
0.405
0.419
0.400
0.417
0.447
0.475
1.061
3.26%
(2.58%)
62
365.7
LT debt¥M
132.4
143.5
154.2
165.8
151.1
135.6
137.3
131.4
124.1
122.2
392.4
(4.16%)
(1.18%)
16
Revenue
¥1.288B
2.57%
1.00×
Cost of revenue
¥777.7M
2.38%
0.98×
Operating expenses
¥259.5M
2.65%
1.01×
Cash and investments
19.48%
Spread over hurdle
51.01%