3.007
Revenue¥B
3.031
3.123
3.145
3.160
3.209
3.253
3.240
3.229
3.353
3.469
3.233
1.57%
1.80%
78
2.36
Revenue growth%
14.12
13.63
13.07
10.33
9.23
6.39
9.31
11.50
9.40
10.32
18.03
9.40
10.32
54
11.76
Gross margin%
11.59
11.92
12.06
10.25
8.77
9.12
8.19
10.51
12.31
11.22
29.84
10.51
10.87
17
19.88
Operating margin%
26.07
23.50
26.42
26.33
27.51
25.91
26.21
25.78
25.78
25.43
19.60
25.78
25.99
64
13.80
Net margin%
13.88
11.83
12.91
13.41
14.11
16.37
14.80
16.86
16.76
18.26
29.59
16.76
14.46
25
20.00
P/E ratio (avg)x
20.85
21.99
20.02
21.34
22.46
20.82
19.06
19.01
18.56
18.22
16.90
19.01
20.42
60
35.79
EV/EBITx
33.95
37.60
41.25
37.30
41.15
42.75
40.09
38.35
41.56
38.35
23.66
40.09
39.22
83
4.01
FCF yield (avg)%
20.51
17.85
18.52
16.71
16.58
14.04
11.10
13.46
14.13
16.25
25.09
14.04
16.41
69
24.99
FCF margin%
17.78
20.23
20.08
22.05
22.40
22.51
19.57
22.08
20.63
22.57
11.48
22.08
21.34
25
0.373
FCF / Net incomex
1.654
1.745
1.855
2.010
2.036
2.095
2.243
2.476
2.368
2.641
0.995
2.368
2.066
75
25.50
ROIC%
8.44
8.82
9.53
10.96
12.69
15.50
17.00
15.01
14.81
12.07
9.13
15.01
12.38
45
14.02
Return on equity%
3.40
3.06
1.56
0.40
3.25
6.17
5.66
6.64
5.44
4.33
3.47
5.66
3.87
12
12.56
Return on assets%
7.38
4.44
6.77
8.81
7.05
8.63
9.52
9.19
6.23
6.14
6.33
8.63
7.21
92
4.78
EPS¥
1.94
1.97
1.99
1.73
1.86
1.74
1.55
1.53
1.32
1.20
5.10
(8.38%)
(5.63%)
—
14.77
EPS growth%
19.91
22.46
23.49
25.98
26.71
27.95
25.99
27.35
25.21
22.84
9.90
25.99
25.59
35
4.83
Bookvalue per sh¥
6.62
6.11
6.55
6.20
5.97
5.62
5.77
6.12
5.67
5.66
2.99
(1.06%)
(0.48%)
—
4.99
FCF per share¥
2.70
3.01
3.15
3.15
3.23
3.33
3.05
3.19
2.87
3.16
1.17
(0.42%)
1.71%
—
4.92
Dividend per sh¥
2.13
2.00
2.02
1.88
2.15
2.15
2.12
1.99
2.27
2.43
3.17
2.53%
0.78%
—
8.67
Div yield (avg)%
8.49
9.97
8.41
10.22
9.08
10.91
9.27
11.51
12.48
11.17
8.93
11.17
10.09
47
29.13
Payout ratio%
11.16
13.73
12.33
12.06
13.69
14.77
14.42
13.30
12.10
9.60
7.19
13.30
12.82
59
224.9
Shares (diluted)M
185.1
175.6
176.2
168.3
184.4
169.8
157.1
152.2
156.9
171.7
236.3
(1.42%)
(0.22%)
46
19.57
Buyback yield%
25.53
24.01
21.71
19.28
21.00
23.63
21.16
22.91
20.75
18.13
11.01
21.16
21.43
12
0.489
D/E ratiox
0.171
0.174
0.165
0.168
0.145
0.150
0.133
0.116
0.111
0.108
1.514
0.116
0.148
76
1.835
Enterprise value¥B
2.821
3.208
3.287
3.493
3.946
3.968
3.690
3.642
4.123
4.257
0.962
1.53%
4.62%
24
3.216
LT debt¥B
0.397
0.397
0.457
0.491
0.593
0.613
0.722
0.759
0.765
0.916
1.681
9.09%
10.16%
43
Revenue
¥3.469B
1.80%
1.00×
Cost of revenue
¥1.775B
1.60%
0.98×
Operating expenses
¥687.3M
1.94%
1.01×
Spread over hurdle
21.97%