1.392
Revenue¥B
1.228
1.285
1.361
1.416
1.483
1.539
1.594
1.693
1.762
1.893
1.476
5.00%
4.95%
7
23.75
Revenue growth%
2.78
4.41
6.89
5.50
8.03
9.78
11.86
13.72
13.86
12.79
4.28
12.79
8.91
23
5.42
Gross margin%
20.88
22.73
21.15
23.01
25.22
25.02
23.52
24.53
26.50
24.56
5.23
24.56
24.02
69
13.04
Operating margin%
24.52
22.85
23.18
25.42
24.48
22.89
21.79
21.52
21.11
18.36
23.10
21.52
22.87
84
22.52
Net margin%
10.01
11.63
9.39
12.25
9.51
11.15
8.52
6.85
5.57
8.05
14.57
8.05
9.45
45
32.77
P/E ratio (avg)x
12.69
11.31
12.36
11.57
12.41
12.43
11.67
10.34
10.77
11.71
25.58
11.67
11.69
56
19.77
EV/EBITx
9.759
10.74
12.17
11.41
10.93
12.09
11.63
11.21
10.42
10.74
6.950
11.21
11.07
89
16.70
FCF yield (avg)%
13.60
16.17
17.00
19.58
21.96
19.78
17.40
14.51
12.66
15.01
21.70
15.01
16.58
62
7.10
FCF margin%
7.91
8.88
11.49
10.95
13.63
15.43
14.11
14.10
14.98
14.93
15.09
14.93
13.87
10
0.984
FCF / Net incomex
0.855
0.859
0.753
0.702
0.676
0.706
0.704
0.666
0.710
0.684
1.447
0.704
0.705
51
6.25
ROIC%
2.49
2.71
2.15
3.75
0.98
3.95
5.61
5.99
5.49
3.54
27.07
5.49
3.64
18
18.34
Return on equity%
11.45
10.49
10.58
13.36
12.36
11.80
9.12
9.00
9.49
9.72
29.85
9.49
10.53
93
10.54
Return on assets%
2.22
2.18
0.40
0.40
0.40
0.67
0.40
2.16
1.24
0.40
25.00
0.67
0.54
35
1.77
EPS¥
1.88
2.07
2.25
2.37
2.69
2.53
2.78
2.69
2.87
2.87
1.82
1.26%
5.24%
—
28.56
EPS growth%
24.46
24.52
26.54
24.17
23.07
25.14
27.76
28.56
26.83
29.73
27.29
27.76
25.84
87
1.64
Bookvalue per sh¥
1.71
1.92
2.04
2.01
2.09
2.09
2.21
2.14
2.08
2.33
1.25
2.17%
3.43%
—
1.84
FCF per share¥
1.83
1.67
1.43
1.30
1.10
1.06
1.11
1.14
1.16
1.10
0.78
(0.01%)
(4.60%)
—
1.03
Dividend per sh¥
1.18
1.23
1.24
1.30
1.54
1.67
1.77
1.75
2.12
2.51
1.48
10.21%
8.99%
—
3.65
Div yield (avg)%
16.11
14.14
16.73
14.63
17.29
18.29
16.32
18.57
18.54
18.52
23.65
18.52
17.01
74
29.53
Payout ratio%
17.51
15.72
16.43
15.50
14.51
17.03
14.36
16.94
18.68
21.32
13.12
17.03
16.69
76
524.2
Shares (diluted)M
667.2
627.4
675.0
708.5
759.4
801.5
779.9
775.7
878.1
974.7
531.9
5.12%
4.19%
72
23.05
Buyback yield%
30.62
31.86
30.83
29.56
26.92
25.61
28.31
28.44
29.30
32.18
12.10
28.44
29.43
79
1.396
D/E ratiox
0.830
0.805
0.753
0.668
0.600
0.561
0.492
0.481
0.483
0.508
1.414
0.492
0.581
60
1,500
Enterprise value¥M
495.6
453.3
496.3
538.0
588.1
550.3
515.7
452.6
496.0
502.9
495.8
(3.08%)
(1.23%)
28
497.6
LT debt¥M
295.8
296.4
288.3
287.8
321.4
309.1
296.9
302.0
351.0
376.7
679.0
3.22%
1.88%
60
Revenue
¥1.893B
4.95%
1.00×
Cost of revenue
¥1.073B
5.16%
1.02×
Operating expenses
¥307.9M
4.47%
0.96×
Property and equipment
20.81%