0.606
Revenue¥B
1.218
1.254
1.291
1.340
1.395
1.419
1.493
1.554
1.616
1.655
0.619
3.47%
3.40%
41
25.92
Revenue growth%
3.11
0.62
2.61
0.40
0.40
1.85
4.33
1.66
0.90
3.83
28.31
1.85
1.76
19
16.94
Gross margin%
21.06
19.95
17.07
17.06
15.15
15.13
14.85
15.14
14.76
15.48
23.08
15.13
15.31
71
19.38
Operating margin%
8.75
6.22
3.52
2.39
1.37
2.28
2.53
4.00
3.35
3.45
13.83
3.35
3.40
24
9.55
Net margin%
19.79
22.55
23.25
21.46
23.10
23.46
23.56
21.22
18.79
19.62
13.16
21.22
22.00
26
36.46
P/E ratio (avg)x
7.433
7.989
8.253
8.191
7.380
7.450
6.841
6.225
6.085
6.786
32.62
6.786
7.407
83
21.03
EV/EBITx
5.424
5.166
5.483
5.206
5.435
4.771
5.070
4.910
4.330
4.126
8.518
4.771
5.118
18
12.75
FCF yield (avg)%
7.86
10.27
13.09
12.23
10.86
10.60
8.11
9.01
8.08
10.62
23.04
9.01
10.44
14
17.53
FCF margin%
17.15
14.95
16.58
16.85
19.49
18.26
21.17
19.51
19.31
20.58
11.47
19.51
18.78
12
0.968
FCF / Net incomex
1.672
1.642
1.534
1.494
1.669
1.676
1.757
1.953
2.171
2.341
1.372
1.953
1.674
31
17.08
ROIC%
25.00
23.39
23.73
23.58
26.20
27.23
27.89
25.15
28.00
28.28
12.30
27.89
25.68
20
21.19
Return on equity%
0.40
0.40
3.17
4.97
6.53
8.25
7.75
6.09
7.38
9.87
5.44
7.75
6.31
9
24.24
Return on assets%
19.32
20.63
19.91
19.40
19.05
19.20
20.30
19.20
21.08
23.61
14.61
20.30
19.65
89
1.88
EPS¥
1.54
1.59
1.75
1.81
2.03
2.43
2.55
2.99
2.93
3.39
2.04
10.75%
9.06%
—
17.60
EPS growth%
34.77
35.82
35.32
35.43
35.91
38.84
36.24
38.05
38.16
40.34
28.87
38.16
36.07
64
1.92
Bookvalue per sh¥
1.66
1.80
1.62
1.66
1.53
1.44
1.39
1.30
1.39
1.33
1.56
(2.77%)
(1.19%)
—
2.29
FCF per share¥
2.57
2.34
2.33
2.51
2.30
2.50
2.39
2.53
2.48
2.54
0.71
1.98%
(0.28%)
—
0.45
Dividend per sh¥
1.41
1.48
1.54
1.68
1.66
1.68
1.90
2.08
2.24
2.62
2.60
9.48%
6.02%
—
9.49
Div yield (avg)%
18.38
15.62
15.83
15.42
17.10
18.91
16.65
18.46
19.78
20.52
20.89
18.91
17.74
17
22.30
Payout ratio%
24.10
24.10
23.53
23.38
21.21
24.03
21.14
18.25
17.81
19.71
23.41
19.71
22.30
13
428.7
Shares (diluted)M
495.0
460.1
513.5
508.8
489.2
477.1
474.6
528.2
554.5
570.8
430.4
3.13%
2.25%
68
18.17
Buyback yield%
22.27
22.85
24.80
24.67
25.92
27.66
24.99
27.07
25.24
24.33
27.14
25.24
24.90
22
0.175
D/E ratiox
0.529
0.528
0.520
0.520
0.503
0.565
0.627
0.624
0.682
0.690
1.108
0.627
0.547
54
0.098
Enterprise value¥B
1.262
1.211
1.207
1.125
0.997
1.035
0.946
0.880
0.841
0.830
1.222
(3.61%)
(4.23%)
61
1.342
LT debt¥B
0.743
0.823
0.897
1.030
1.150
1.100
1.141
1.303
1.327
1.452
1.225
4.78%
8.45%
43
Revenue
¥1.655B
3.40%
1.00×
Cost of revenue
¥953.4M
3.28%
0.99×
Operating expenses
¥408.4M
3.79%
1.04×
Spread over hurdle
27.45%