0.263
Revenue¥B
0.649
0.696
0.743
0.768
0.810
0.846
0.898
0.930
0.973
1.027
0.280
4.86%
5.27%
43
25.83
Revenue growth%
28.20
30.38
32.32
29.93
32.86
31.73
34.31
36.03
36.84
35.98
2.35
35.98
32.59
56
28.56
Gross margin%
27.03
27.81
28.96
26.66
28.94
29.04
28.23
27.90
28.67
31.19
19.13
28.67
28.45
37
19.12
Operating margin%
26.56
28.74
28.82
27.29
28.40
28.11
25.24
23.06
21.62
20.33
21.87
23.06
26.93
87
12.43
Net margin%
19.95
21.80
24.52
26.49
29.27
30.41
30.65
32.11
30.58
31.41
15.65
30.65
29.84
81
18.59
P/E ratio (avg)x
16.10
14.80
15.91
17.24
18.29
16.97
16.62
18.06
17.76
17.41
35.55
17.41
17.11
55
30.19
EV/EBITx
29.10
26.95
28.25
29.65
26.37
27.25
26.38
29.68
28.72
25.74
28.74
27.25
27.75
76
17.87
FCF yield (avg)%
33.83
34.61
32.11
31.65
31.67
31.28
29.30
26.76
24.96
24.47
11.91
26.76
31.47
69
2.76
FCF margin%
25.15
25.33
22.62
23.15
21.20
23.47
23.88
25.84
26.18
24.03
12.24
24.03
23.96
58
1.145
FCF / Net incomex
0.942
0.925
0.932
1.016
1.111
1.311
1.385
1.324
1.283
1.442
0.274
1.324
1.197
62
2.92
ROIC%
19.84
20.17
17.23
19.93
19.56
19.81
21.64
19.03
20.31
18.44
4.07
19.81
19.82
17
2.93
Return on equity%
6.72
9.43
11.16
12.02
10.35
7.60
10.18
9.16
6.82
5.39
6.12
7.60
9.30
21
6.36
Return on assets%
6.39
4.18
1.44
0.83
0.91
3.35
4.88
2.58
3.12
0.40
11.33
3.12
2.85
63
0.66
EPS¥
1.57
1.59
1.74
2.04
2.39
2.82
3.01
3.10
3.16
3.77
0.74
9.52%
11.11%
—
3.08
EPS growth%
16.48
18.11
18.34
15.54
14.78
15.18
17.45
15.49
13.27
11.14
3.37
15.18
15.52
51
0.85
Bookvalue per sh¥
1.59
1.62
1.82
2.05
1.91
2.03
2.06
2.14
2.02
2.16
1.65
2.51%
3.01%
—
0.30
FCF per share¥
1.90
2.12
2.02
1.80
1.88
1.99
2.24
2.23
2.10
2.16
0.73
2.83%
1.22%
—
1.62
Dividend per sh¥
1.63
1.74
1.76
1.83
1.95
2.06
2.32
2.64
2.87
3.04
0.54
9.24%
5.40%
—
29.18
Div yield (avg)%
6.10
6.17
6.77
5.94
3.52
5.55
5.69
7.40
8.66
8.04
3.07
7.40
6.13
21
19.88
Payout ratio%
15.22
13.15
11.80
14.61
15.89
17.56
14.93
15.37
13.20
15.26
3.95
15.26
15.07
92
379.3
Shares (diluted)M
406.3
343.8
336.1
288.8
253.9
273.4
290.9
287.1
282.1
249.3
372.3
(0.37%)
(5.68%)
36
23.60
Buyback yield%
29.89
29.83
29.78
31.54
29.61
31.88
32.95
34.75
32.10
31.18
9.42
32.10
31.36
30
0.618
D/E ratiox
0.373
0.373
0.404
0.372
0.424
0.405
0.388
0.374
0.359
0.405
0.680
0.388
0.381
29
0.282
Enterprise value¥B
1.241
1.377
1.310
1.298
1.258
1.208
1.174
1.249
1.227
1.218
0.410
(0.64%)
0.05%
12
308.8
LT debt¥M
414.2
408.9
417.1
441.4
449.2
450.1
421.1
388.7
405.4
343.5
765.4
(5.23%)
(3.05%)
74
Revenue
¥1.027B
5.27%
1.00×
Cost of revenue
¥718.9M
5.27%
1.00×
Operating expenses
¥205.8M
5.59%
1.03×
Goodwill & intangibles
16.67%