0.360
Revenue¥B
0.732
0.779
0.818
0.844
0.865
0.910
0.942
0.967
0.996
1.049
0.382
3.93%
4.01%
65
24.62
Revenue growth%
17.39
17.26
16.26
13.48
15.32
17.31
17.58
15.30
12.86
14.79
19.70
15.30
15.79
73
13.52
Gross margin%
7.54
4.70
3.72
5.34
4.83
7.70
8.56
6.17
7.73
7.17
2.25
7.70
6.67
41
24.35
Operating margin%
30.07
28.61
29.28
26.76
27.83
27.45
25.85
28.48
30.49
33.43
23.57
28.48
28.54
59
6.01
Net margin%
25.52
26.78
25.76
28.40
25.60
26.95
25.38
27.44
26.68
25.95
27.55
26.68
26.32
40
10.84
P/E ratio (avg)x
24.35
24.49
26.19
26.56
28.13
27.89
30.94
32.10
32.44
36.43
34.69
32.10
28.01
23
11.36
EV/EBITx
34.18
30.50
31.84
28.15
26.69
23.36
23.72
25.77
28.10
25.75
36.76
25.75
27.39
78
25.34
FCF yield (avg)%
3.58
4.32
4.11
1.50
2.80
0.40
0.40
2.46
0.60
0.40
18.84
0.40
1.98
26
20.58
FCF margin%
22.45
23.76
26.73
28.77
26.93
26.62
29.21
28.28
30.15
29.55
25.08
29.21
27.60
68
1.722
FCF / Net incomex
0.204
0.225
0.242
0.279
0.262
0.264
0.296
0.287
0.298
0.320
0.601
0.296
0.271
82
5.67
ROIC%
27.96
26.80
25.55
27.13
25.67
22.99
20.48
22.49
21.17
18.73
2.50
21.17
24.27
28
28.91
Return on equity%
29.83
30.90
33.60
34.05
31.88
33.56
33.66
33.96
32.99
33.18
22.08
33.56
33.37
27
14.72
Return on assets%
8.80
7.61
7.66
9.71
11.34
11.81
14.42
17.27
17.72
18.76
18.00
17.27
11.57
31
0.98
EPS¥
0.83
0.74
0.71
0.76
0.78
0.76
0.68
0.69
0.69
0.64
1.09
(3.77%)
(2.80%)
—
13.72
EPS growth%
24.25
21.77
19.21
16.45
17.90
17.34
18.95
16.95
19.94
21.32
29.65
18.95
19.08
22
1.00
Bookvalue per sh¥
0.20
0.21
0.21
0.22
0.24
0.28
0.32
0.32
0.32
0.34
0.93
7.24%
5.47%
—
0.79
FCF per share¥
0.86
0.90
0.86
0.97
0.92
0.98
1.05
1.03
1.08
1.18
0.97
5.09%
4.31%
—
0.82
Dividend per sh¥
0.64
0.62
0.67
0.70
0.75
0.68
0.71
0.72
0.78
0.81
0.73
1.76%
3.25%
—
23.96
Div yield (avg)%
19.95
19.50
20.60
23.55
21.30
23.20
25.32
27.13
26.62
24.99
29.37
25.32
23.37
49
13.39
Payout ratio%
24.21
21.53
22.59
22.80
25.03
24.52
24.13
21.19
20.55
21.50
5.39
21.50
22.69
16
654.8
Shares (diluted)M
492.9
435.3
449.9
402.0
389.6
377.2
326.6
292.5
264.3
243.2
658.1
(8.99%)
(7.37%)
49
20.08
Buyback yield%
20.94
18.79
18.52
17.34
15.48
18.34
19.82
20.13
20.55
22.54
10.67
20.13
19.30
23
1.191
D/E ratiox
2.711
3.211
3.495
3.439
3.409
3.531
4.134
4.347
4.815
5.336
1.728
4.347
3.513
10
0.727
Enterprise value¥B
1.204
1.431
1.441
1.653
1.884
2.253
2.277
2.521
2.537
3.063
0.563
10.21%
10.37%
81
683.2
LT debt¥M
111.3
113.8
105.9
119.2
115.0
125.9
137.7
150.3
166.2
182.3
709.2
9.65%
6.02%
6
Revenue
¥1.049B
4.01%
1.00×
Cost of revenue
¥635.6M
3.92%
0.99×
Operating expenses
¥144.0M
5.32%
1.13×
Goodwill & intangibles
17.92%