1.001
Revenue¥B
0.695
0.725
0.749
0.765
0.797
0.840
0.887
0.935
0.953
1.011
1.116
4.86%
4.35%
61
5.67
Revenue growth%
10.68
13.49
15.95
15.36
16.24
15.74
18.06
16.32
15.88
16.18
21.64
16.18
15.91
15
20.61
Gross margin%
17.88
18.88
19.87
19.99
20.73
22.23
19.54
18.21
15.31
14.19
18.68
18.21
19.21
79
9.90
Operating margin%
27.54
26.18
24.81
24.43
27.30
24.75
25.26
25.47
23.41
20.98
19.96
24.75
25.04
75
14.81
Net margin%
24.74
21.95
23.73
20.91
18.75
21.40
19.97
18.58
20.72
18.28
5.22
19.97
20.82
8
13.44
P/E ratio (avg)x
12.66
13.36
13.09
11.26
11.02
10.85
11.66
10.66
10.63
10.31
11.25
10.66
11.14
29
37.17
EV/EBITx
14.78
14.71
14.10
14.04
15.75
16.98
16.90
16.17
17.85
20.18
18.88
16.98
15.96
46
2.10
FCF yield (avg)%
2.81
0.40
0.40
1.43
1.79
2.58
1.06
0.40
0.40
0.70
20.24
0.70
0.88
18
17.66
FCF margin%
16.93
18.84
19.32
20.93
23.40
24.07
26.72
26.14
26.80
27.53
19.66
26.72
23.73
7
0.430
FCF / Net incomex
0.612
0.568
0.540
0.552
0.628
0.706
0.745
0.841
0.890
0.964
0.514
0.841
0.667
17
12.46
ROIC%
12.37
9.52
12.01
13.53
10.69
10.30
11.36
11.74
9.58
8.70
23.26
10.30
11.03
18
28.54
Return on equity%
12.56
11.23
13.54
11.22
11.11
10.35
9.73
9.91
9.35
9.67
6.49
9.73
10.73
16
2.06
Return on assets%
21.58
21.41
23.53
24.39
21.81
20.86
19.82
20.74
18.97
19.32
6.84
19.82
21.13
58
0.85
EPS¥
1.36
1.32
1.42
1.53
1.59
1.64
1.78
1.61
1.72
1.64
0.88
0.64%
0.92%
—
25.84
EPS growth%
25.90
27.61
29.89
29.77
28.17
26.70
26.46
28.58
29.80
29.14
5.59
28.58
28.38
85
0.72
Bookvalue per sh¥
2.74
3.05
3.48
3.30
3.09
2.98
3.27
3.34
3.18
3.62
0.56
3.22%
3.68%
—
0.34
FCF per share¥
1.78
1.83
1.62
1.66
1.61
1.56
1.51
1.63
1.42
1.48
1.82
(1.60%)
(0.96%)
—
0.44
Dividend per sh¥
2.34
2.65
2.78
2.88
3.25
3.18
3.67
4.11
4.12
3.91
0.34
3.76%
4.92%
—
8.39
Div yield (avg)%
24.37
23.98
21.04
18.89
18.75
17.48
16.94
17.28
19.84
19.85
21.92
17.48
19.36
56
24.37
Payout ratio%
23.53
24.01
24.14
26.65
27.68
27.34
29.03
30.40
30.43
31.83
3.40
30.40
27.51
73
199.9
Shares (diluted)M
332.7
369.4
434.4
443.8
490.7
578.3
595.7
631.9
750.5
816.1
199.8
10.71%
10.59%
87
6.46
Buyback yield%
13.25
14.38
14.40
12.45
12.53
9.66
12.32
11.97
11.40
11.83
8.02
11.83
12.38
41
1.390
D/E ratiox
1.393
1.389
1.588
1.557
1.672
1.838
1.871
2.048
2.273
2.141
1.025
2.048
1.755
95
0.436
Enterprise value¥B
0.875
0.843
0.898
0.997
0.938
1.037
1.097
1.054
1.149
1.206
0.151
5.15%
4.55%
47
865.7
LT debt¥M
460.8
456.8
494.7
526.9
507.7
442.0
446.5
459.3
455.1
416.1
803.5
(3.90%)
(1.28%)
67
Revenue
¥1.011B
4.35%
1.00×
Cost of revenue
¥540.2M
4.64%
1.03×
Operating expenses
¥211.0M
3.83%
0.95×
Goodwill & intangibles
18.16%
Spread over hurdle
41.30%