0.867
Revenue¥B
3.389
3.550
3.765
3.981
4.258
4.392
4.525
4.800
5.036
5.318
0.952
4.55%
5.01%
65
2.32
Revenue growth%
21.97
19.42
21.60
20.12
21.21
22.97
24.24
27.22
25.68
28.22
29.48
25.68
22.47
61
26.48
Gross margin%
17.77
19.57
19.20
20.51
20.83
21.79
23.36
23.74
25.29
26.62
18.69
23.74
21.31
58
10.86
Operating margin%
13.74
12.26
13.42
15.18
17.08
17.92
20.47
18.99
21.71
19.80
14.32
19.80
17.50
86
10.27
Net margin%
5.27
4.97
2.46
0.40
3.27
2.41
4.23
3.17
0.76
0.40
21.55
2.41
2.82
69
37.76
P/E ratio (avg)x
6.589
6.124
6.468
6.979
7.248
8.111
7.773
7.166
6.985
6.739
7.399
7.166
6.982
30
24.83
EV/EBITx
35.68
39.33
38.27
41.34
44.37
46.26
45.47
53.66
60.52
65.72
37.93
53.66
44.92
60
13.18
FCF yield (avg)%
17.09
15.68
15.37
13.10
14.24
14.22
13.13
11.82
12.98
11.22
12.91
12.98
13.68
38
3.11
FCF margin%
15.62
16.78
15.21
18.12
15.19
14.15
15.29
13.50
11.90
14.34
16.31
14.15
15.20
46
1.567
FCF / Net incomex
0.688
0.764
0.847
0.891
0.976
1.000
0.960
1.017
1.130
1.099
1.074
1.017
0.968
42
11.93
ROIC%
21.23
23.05
23.58
22.56
22.27
23.43
22.46
22.02
21.54
20.85
25.16
22.02
22.36
65
21.18
Return on equity%
21.06
22.48
23.14
21.88
20.83
23.18
24.11
21.48
24.13
22.49
25.50
23.18
22.48
26
4.96
Return on assets%
8.44
8.09
5.59
2.82
3.17
3.63
6.48
9.14
9.97
11.92
13.66
9.14
7.29
80
5.12
EPS¥
7.14
7.70
7.84
7.56
8.04
8.28
8.00
9.43
9.19
10.83
5.65
6.14%
4.67%
—
28.77
EPS growth%
15.18
14.29
16.72
16.45
13.97
14.52
14.61
14.17
17.09
15.31
22.85
14.61
14.89
15
1.90
Bookvalue per sh¥
2.64
2.68
2.91
2.70
2.41
2.11
1.91
1.89
1.70
1.82
3.92
(5.49%)
(3.45%)
—
4.28
FCF per share¥
11.47
11.65
12.25
12.39
12.66
14.66
16.25
16.80
19.00
21.11
4.03
10.76%
6.92%
—
4.29
Dividend per sh¥
1.95
1.80
1.72
1.54
1.53
1.66
1.75
1.65
1.67
1.48
2.25
(0.73%)
(2.99%)
—
4.90
Div yield (avg)%
13.84
16.33
17.40
19.95
20.61
20.58
18.08
18.28
15.96
13.62
20.62
18.08
17.74
60
8.38
Payout ratio%
10.02
12.04
9.21
11.21
11.32
10.31
9.98
8.14
7.77
5.98
19.55
8.14
10.00
85
269.1
Shares (diluted)M
259.8
267.5
262.8
239.5
235.7
242.1
227.5
248.4
253.9
271.3
275.3
2.86%
0.58%
73
8.27
Buyback yield%
11.82
9.46
7.76
6.56
7.56
6.73
3.82
3.33
3.42
1.30
11.45
3.42
6.64
56
1.500
D/E ratiox
1.383
1.347
1.227
1.271
1.353
1.305
1.376
1.360
1.417
1.517
0.510
1.376
1.356
58
1.376
Enterprise value¥B
3.638
3.766
3.996
3.704
3.666
3.474
3.484
3.346
3.144
2.941
3.174
(4.31%)
(3.11%)
5
1.016
LT debt¥B
5.826
5.819
6.480
6.766
6.656
6.390
7.509
7.502
8.048
9.397
2.092
7.14%
5.90%
20
Revenue
¥5.318B
5.01%
1.00×
Cost of revenue
¥3.723B
5.01%
1.00×
Operating expenses
¥718.9M
5.98%
1.10×
Spread over hurdle
14.61%