0.257
Revenue¥B
1.545
1.598
1.661
1.757
1.888
1.994
2.099
2.171
2.289
2.474
0.280
5.56%
5.59%
29
4.03
Revenue growth%
4.85
2.16
0.59
2.94
2.96
3.17
5.30
8.11
5.75
3.88
23.32
5.30
3.53
40
29.27
Gross margin%
5.26
7.45
5.77
4.34
4.40
3.04
2.95
4.98
4.13
2.79
11.42
3.04
4.37
70
29.02
Operating margin%
12.59
15.29
14.15
16.65
16.29
16.16
16.23
17.09
16.20
16.75
10.18
16.23
16.21
87
14.36
Net margin%
27.49
26.23
25.57
23.15
20.63
23.34
24.77
22.03
21.03
19.68
6.04
22.03
23.25
88
18.30
P/E ratio (avg)x
50.68
59.33
61.85
66.41
70.80
77.32
76.36
85.76
83.06
83.12
22.94
83.06
73.58
60
36.80
EV/EBITx
22.54
24.55
24.94
27.52
27.03
31.72
36.01
37.98
43.70
43.43
14.45
37.98
29.62
93
28.44
FCF yield (avg)%
22.20
21.53
18.76
21.15
24.05
21.82
21.17
19.72
22.44
24.32
2.80
21.82
21.67
94
23.77
FCF margin%
9.79
10.23
11.99
9.72
9.84
11.17
11.89
13.39
15.42
13.59
26.91
13.39
11.53
19
0.312
FCF / Net incomex
1.413
1.327
1.343
1.327
1.265
1.174
1.035
0.988
0.904
0.857
1.011
0.988
1.219
49
27.40
ROIC%
20.57
21.88
21.48
23.98
23.18
24.37
26.09
27.55
29.62
27.42
16.69
27.42
24.17
29
27.90
Return on equity%
26.81
24.64
21.76
21.44
20.12
18.83
21.72
21.76
19.10
16.31
9.40
19.10
21.58
27
13.03
Return on assets%
9.02
9.19
7.76
8.25
6.60
8.60
9.43
10.16
9.90
11.91
13.73
9.90
9.10
5
2.20
EPS¥
4.40
4.99
5.34
5.82
5.47
5.94
5.69
6.42
6.61
7.62
2.27
6.88%
5.22%
—
3.34
EPS growth%
12.83
14.30
13.00
13.09
13.96
15.21
12.28
10.20
10.41
12.18
23.10
12.18
12.92
63
6.41
Bookvalue per sh¥
2.96
3.02
3.05
3.09
3.01
2.86
3.05
2.84
3.01
2.72
2.64
(1.95%)
(0.63%)
—
4.31
FCF per share¥
4.13
4.12
3.98
4.37
4.34
4.48
3.94
3.59
3.92
3.62
1.32
(3.56%)
(1.80%)
—
4.07
Dividend per sh¥
0.91
0.94
0.94
1.03
1.12
1.10
1.15
1.10
0.96
0.96
2.39
(2.98%)
1.06%
—
15.51
Div yield (avg)%
11.33
12.79
10.86
13.68
11.39
12.30
14.16
14.37
16.12
14.88
6.32
14.37
13.23
59
7.29
Payout ratio%
6.89
8.71
11.39
11.29
11.66
13.47
14.03
12.37
11.31
10.14
20.34
12.37
11.35
91
235.9
Shares (diluted)M
231.2
249.4
229.7
227.3
240.1
263.2
262.6
263.6
270.2
245.4
229.9
0.44%
1.47%
40
21.61
Buyback yield%
31.58
30.57
28.03
29.69
29.28
30.10
30.38
31.30
28.92
28.03
21.18
30.10
29.90
57
0.557
D/E ratiox
0.433
0.469
0.462
0.440
0.407
0.430
0.492
0.509
0.555
0.562
0.948
0.509
0.465
93
0.447
Enterprise value¥B
1.902
1.781
1.709
1.741
1.923
1.757
1.677
1.654
1.591
1.706
2.134
(2.36%)
(0.90%)
77
2.574
LT debt¥B
2.158
2.173
2.263
2.403
2.461
2.704
2.647
2.572
2.509
2.616
1.672
1.23%
2.14%
58
Revenue
¥2.474B
5.59%
1.00×
Cost of revenue
¥1.697B
5.84%
1.02×
Operating expenses
¥544.5M
5.22%
0.97×
Spread over hurdle
(5.52%)