0.146
Revenue¥B
2.418
2.439
2.470
2.498
2.617
2.753
2.831
2.899
2.920
3.000
0.153
2.77%
2.58%
50
6.40
Revenue growth%
17.01
17.73
16.60
16.40
17.18
14.72
15.79
14.85
15.89
16.50
10.89
15.79
16.45
39
25.02
Gross margin%
21.70
20.53
21.32
20.46
18.03
18.98
20.55
23.02
24.92
25.47
10.73
23.02
20.93
40
27.01
Operating margin%
28.06
27.37
25.67
26.39
26.28
25.26
24.62
21.96
21.24
22.63
2.03
22.63
25.47
45
16.19
Net margin%
18.45
18.26
16.55
17.99
16.52
13.96
15.84
14.03
15.32
16.77
9.53
15.32
16.53
85
18.59
P/E ratio (avg)x
22.12
19.48
16.92
15.18
15.96
17.24
18.86
18.29
15.86
14.91
20.48
17.24
17.08
13
18.87
EV/EBITx
13.15
15.27
16.56
16.83
16.61
18.39
21.84
21.46
21.99
24.91
16.81
21.84
17.61
6
27.73
FCF yield (avg)%
9.39
12.07
11.67
12.10
14.84
17.03
15.68
14.21
12.45
13.04
27.50
14.21
12.75
66
23.01
FCF margin%
9.72
12.62
12.82
10.94
8.09
10.28
9.86
9.83
11.44
9.76
17.75
9.86
10.07
30
1.377
FCF / Net incomex
0.643
0.640
0.636
0.668
0.722
0.632
0.593
0.542
0.564
0.483
0.298
0.564
0.634
26
21.43
ROIC%
22.22
20.29
17.74
18.47
17.60
19.56
22.09
21.00
21.91
19.60
5.09
21.00
19.94
6
2.12
Return on equity%
22.23
21.64
19.32
18.04
19.38
19.59
18.33
17.55
18.93
21.57
17.60
18.93
19.35
20
28.34
Return on assets%
32.83
33.97
34.95
35.82
35.92
37.35
38.18
38.80
41.29
38.67
28.21
38.67
36.63
59
1.52
EPS¥
3.85
3.90
4.12
4.01
4.30
4.20
4.20
4.12
4.62
4.55
1.60
1.09%
1.18%
—
3.20
EPS growth%
4.58
5.83
4.05
7.03
6.44
6.60
5.42
6.11
8.04
10.33
3.21
6.60
6.27
41
0.84
Bookvalue per sh¥
6.43
5.77
5.84
6.02
5.40
5.11
4.54
5.08
5.02
4.71
4.66
(2.70%)
(1.99%)
—
1.13
FCF per share¥
4.58
4.80
4.93
5.42
5.81
5.75
5.88
5.24
5.42
5.01
2.52
(2.94%)
0.77%
—
5.91
Dividend per sh¥
0.95
0.88
0.97
1.00
0.91
0.96
0.84
0.92
1.02
0.99
3.84
1.70%
0.19%
—
29.45
Div yield (avg)%
19.17
20.28
20.62
22.17
20.66
19.80
20.64
21.48
22.84
20.21
16.12
20.64
20.63
15
25.59
Payout ratio%
22.43
19.73
16.74
16.88
16.00
13.20
16.16
17.23
19.13
16.91
20.44
16.91
16.90
82
192.6
Shares (diluted)M
252.3
279.6
289.4
316.8
307.1
336.9
358.5
356.5
352.1
375.7
190.3
4.11%
5.20%
16
13.27
Buyback yield%
15.46
14.03
11.12
8.85
10.75
8.26
7.03
5.75
4.61
3.53
5.00
5.75
8.55
49
0.239
D/E ratiox
0.574
0.542
0.634
0.643
0.667
0.632
0.689
0.661
0.638
0.629
0.820
0.638
0.636
76
0.668
Enterprise value¥B
2.657
2.472
2.498
2.690
3.103
3.156
3.583
3.544
3.335
3.336
2.193
1.46%
2.19%
92
569.7
LT debt¥M
213.9
226.0
211.5
207.2
187.3
189.1
167.4
162.4
165.7
168.2
737.4
(2.12%)
(2.54%)
13
Revenue
¥3.000B
2.58%
1.00×
Cost of revenue
¥2.100B
2.58%
1.00×
Operating expenses
¥618.1M
2.19%
0.96×