0.292
Revenue¥B
0.813
0.853
0.932
0.979
1.037
1.120
1.188
1.284
1.372
1.495
0.301
7.60%
7.08%
35
20.88
Revenue growth%
11.37
13.19
11.55
10.32
8.96
8.61
8.80
6.97
8.60
7.07
9.57
8.60
8.88
28
26.25
Gross margin%
19.93
22.40
23.45
21.10
20.13
21.77
19.22
21.72
22.25
19.53
23.25
21.72
21.41
89
22.27
Operating margin%
12.96
13.04
13.38
16.06
13.30
11.07
8.98
8.38
10.78
12.51
14.85
10.78
12.73
37
13.68
Net margin%
25.47
25.22
28.08
28.17
28.13
30.46
27.96
29.74
30.86
31.52
25.51
30.46
28.15
44
9.521
P/E ratio (avg)x
31.85
32.87
31.86
33.68
35.72
39.59
40.67
46.60
44.84
47.78
16.27
44.84
37.66
37
15.63
EV/EBITx
40.98
44.62
44.71
46.76
51.15
54.98
54.62
57.87
61.65
69.81
37.77
57.87
52.88
59
4.08
FCF yield (avg)%
24.13
26.78
24.95
22.50
23.49
23.40
23.55
21.59
19.96
19.06
5.69
21.59
23.45
36
7.43
FCF margin%
11.06
13.14
12.54
14.68
12.92
15.39
12.65
12.53
14.22
12.52
5.66
12.65
12.78
46
0.829
FCF / Net incomex
0.665
0.570
0.547
0.512
0.490
0.465
0.430
0.448
0.454
0.487
1.713
0.454
0.489
17
20.61
ROIC%
25.29
23.69
26.60
26.16
26.37
23.64
25.59
27.15
27.67
28.00
4.25
27.15
26.26
47
24.54
Return on equity%
7.59
7.53
6.82
7.35
9.84
10.58
11.37
12.44
9.98
11.34
25.36
11.34
9.91
35
8.58
Return on assets%
21.78
19.27
21.01
18.08
15.46
17.22
19.37
17.49
20.49
21.28
12.17
19.37
19.32
26
5.29
EPS¥
4.89
5.24
5.67
5.49
6.00
5.87
5.58
5.82
5.68
6.22
5.78
0.73%
3.83%
—
17.71
EPS growth%
6.49
5.96
8.28
6.46
6.54
7.84
10.13
7.32
8.23
5.33
29.74
7.84
6.93
92
3.78
Bookvalue per sh¥
4.96
5.06
5.12
6.05
6.53
7.49
8.88
10.31
10.70
12.98
3.81
14.75%
10.92%
—
4.22
FCF per share¥
6.30
5.85
6.49
7.04
6.80
7.26
7.66
7.28
8.17
7.92
5.20
3.10%
2.57%
—
3.48
Dividend per sh¥
5.22
5.53
6.15
7.05
7.16
7.98
9.31
9.74
10.97
10.67
2.24
8.29%
6.90%
—
5.60
Div yield (avg)%
14.83
13.41
13.32
12.15
11.64
11.72
14.21
11.77
10.74
9.41
28.53
11.72
11.96
14
29.05
Payout ratio%
23.26
21.91
24.71
24.92
23.88
26.04
28.73
29.81
29.19
31.21
6.17
29.19
25.48
48
384.2
Shares (diluted)M
398.6
411.4
374.1
340.5
318.0
297.1
279.5
308.8
314.5
283.5
362.8
(2.27%)
(4.23%)
86
15.12
Buyback yield%
10.59
10.54
12.87
15.08
12.67
15.26
14.58
14.41
13.54
12.88
5.65
14.41
13.21
89
1.734
D/E ratiox
1.758
1.848
2.052
2.164
2.508
2.628
2.581
2.944
3.101
2.933
0.396
2.933
2.544
40
0.540
Enterprise value¥B
0.795
0.856
0.954
1.085
1.237
1.347
1.343
1.603
1.705
1.853
0.463
8.42%
10.29%
84
0.419
LT debt¥B
2.106
2.258
2.204
2.530
2.495
2.669
2.636
3.089
3.425
4.024
0.335
10.03%
6.69%
43
Revenue
¥1.495B
7.08%
1.00×
Cost of revenue
¥1.047B
7.08%
1.00×
Operating expenses
¥332.6M
7.06%
1.00×
Cash and investments
16.93%
Spread over hurdle
(5.14%)