0.768
Revenue¥B
2.096
2.128
2.112
2.182
2.179
2.243
2.228
2.302
2.342
2.321
0.784
1.27%
1.36%
66
9.19
Revenue growth%
27.96
26.07
23.30
22.95
25.24
26.33
28.75
26.42
26.65
24.03
5.52
26.42
26.20
10
9.51
Gross margin%
21.87
19.82
18.63
21.24
22.06
21.08
18.60
16.59
14.90
17.07
8.31
17.07
19.22
72
29.17
Operating margin%
16.04
18.65
20.23
17.59
14.69
15.56
14.94
13.75
13.14
13.11
16.53
13.75
15.25
19
6.94
Net margin%
6.25
6.90
8.78
8.19
11.08
10.35
7.84
8.54
11.34
12.15
18.79
10.35
8.66
6
22.93
P/E ratio (avg)x
24.99
25.73
26.21
27.33
32.46
31.24
35.99
42.14
42.44
42.30
27.85
42.14
31.85
54
25.99
EV/EBITx
41.99
43.52
45.08
45.82
51.58
54.36
55.80
60.67
58.87
63.16
14.69
58.87
52.97
39
17.08
FCF yield (avg)%
13.30
12.04
11.77
13.12
13.95
14.01
11.23
8.59
6.72
8.42
3.15
8.59
11.91
52
24.72
FCF margin%
9.23
9.62
12.10
12.00
13.08
15.87
13.86
11.29
13.96
11.50
29.28
13.86
12.05
87
1.308
FCF / Net incomex
1.100
1.232
1.237
1.196
1.284
1.244
1.319
1.435
1.437
1.487
0.973
1.435
1.264
58
16.32
ROIC%
32.46
32.53
31.89
30.79
32.88
34.54
34.18
34.21
35.38
37.45
9.77
34.54
33.53
52
29.00
Return on equity%
11.60
13.85
16.09
15.39
13.67
14.12
12.05
12.51
15.22
14.10
27.97
14.10
13.97
36
21.48
Return on assets%
7.36
5.08
2.25
3.40
3.91
2.76
4.36
2.69
2.75
1.83
19.38
2.75
3.08
23
0.95
EPS¥
1.18
1.26
1.30
1.48
1.44
1.47
1.63
1.58
1.45
1.50
1.00
0.81%
2.59%
—
21.18
EPS growth%
13.25
11.44
13.33
15.91
16.55
15.54
15.26
12.99
11.35
12.73
18.42
12.99
13.29
19
0.41
Bookvalue per sh¥
0.58
0.51
0.54
0.58
0.59
0.56
0.57
0.53
0.51
0.46
0.30
(4.84%)
(1.99%)
—
1.45
FCF per share¥
0.47
0.50
0.54
0.61
0.73
0.71
0.69
0.69
0.74
0.82
0.96
2.32%
6.52%
—
0.94
Dividend per sh¥
1.39
1.36
1.51
1.61
1.53
1.69
1.93
1.90
1.96
2.16
0.32
7.21%
5.67%
—
14.63
Div yield (avg)%
17.96
17.66
16.57
16.29
15.98
17.09
15.67
13.72
11.09
12.65
10.04
13.72
16.13
78
20.11
Payout ratio%
25.59
23.60
22.65
25.14
27.29
29.26
26.49
25.08
27.11
27.50
29.22
27.11
26.04
51
486.2
Shares (diluted)M
508.1
554.5
595.6
519.4
453.8
488.9
448.5
455.4
410.8
411.5
464.1
(1.94%)
(1.76%)
38
6.42
Buyback yield%
14.71
13.52
12.85
14.23
16.49
16.90
14.76
14.80
11.85
12.18
8.86
14.76
14.47
91
1.501
D/E ratiox
1.180
1.140
1.219
1.283
1.269
1.179
1.227
1.350
1.525
1.726
1.589
1.350
1.248
77
1.186
Enterprise value¥B
1.230
1.308
1.468
1.428
1.484
1.404
1.602
1.856
1.742
1.652
1.146
2.16%
2.33%
74
1.410
LT debt¥B
0.644
0.696
0.759
0.890
1.052
1.090
1.252
1.211
1.297
1.334
1.102
4.86%
8.42%
17
Revenue
¥2.321B
1.36%
1.00×
Cost of revenue
¥1.466B
1.69%
1.03×
Operating expenses
¥300.2M
0.32%
0.90×
Goodwill & intangibles
15.99%
Spread over hurdle
16.92%