1.200
Revenue¥B
1.291
1.346
1.396
1.428
1.469
1.516
1.541
1.609
1.692
1.791
1.228
4.05%
3.51%
89
18.51
Revenue growth%
6.14
5.12
3.83
1.91
0.40
0.40
1.01
1.99
1.35
2.96
27.83
1.35
1.95
47
17.32
Gross margin%
16.62
14.89
17.48
16.94
19.29
16.47
18.60
17.73
18.26
20.50
25.83
18.26
17.61
61
17.88
Operating margin%
24.36
24.86
22.04
20.62
21.10
24.00
26.30
28.99
29.62
31.64
23.51
28.99
24.61
54
26.99
Net margin%
1.98
4.82
6.66
4.69
3.23
3.42
5.19
7.82
8.88
8.36
14.96
7.82
5.00
59
15.08
P/E ratio (avg)x
14.11
15.97
15.72
15.28
15.82
16.09
15.13
17.34
17.62
17.99
37.36
17.34
15.90
62
8.923
EV/EBITx
19.81
18.88
17.33
18.68
18.03
20.12
19.19
17.37
17.11
16.49
28.86
17.37
18.36
88
5.74
FCF yield (avg)%
18.44
19.82
17.89
20.68
22.38
21.22
23.08
21.59
22.51
22.99
2.22
22.51
21.41
84
3.83
FCF margin%
9.29
12.17
14.93
15.11
15.27
13.13
14.70
14.68
16.57
16.42
2.00
14.70
14.81
34
0.468
FCF / Net incomex
0.216
0.222
0.224
0.259
0.291
0.284
0.320
0.323
0.318
0.306
1.305
0.318
0.288
30
22.92
ROIC%
0.55
0.40
1.28
3.36
6.28
8.51
9.14
12.03
10.08
7.59
6.89
9.14
6.93
79
11.93
Return on equity%
6.26
4.75
4.61
4.65
6.56
4.15
3.13
3.70
3.79
5.27
28.09
3.79
4.63
70
15.43
Return on assets%
20.08
17.48
19.07
16.56
19.46
20.70
22.35
25.01
22.37
24.97
23.24
22.37
20.39
16
4.17
EPS¥
1.13
1.28
1.32
1.33
1.31
1.35
1.28
1.32
1.48
1.67
4.54
4.89%
5.23%
—
11.96
EPS growth%
4.57
3.88
1.63
2.10
0.79
0.75
3.39
1.13
1.83
1.66
15.26
1.66
1.75
64
4.28
Bookvalue per sh¥
1.15
1.07
1.13
1.20
1.31
1.47
1.43
1.59
1.53
1.61
2.87
4.26%
4.74%
—
2.09
FCF per share¥
2.24
2.19
2.15
2.21
2.22
2.00
2.20
2.05
2.03
1.81
3.16
(3.96%)
(2.99%)
—
1.92
Dividend per sh¥
0.59
0.58
0.57
0.51
0.52
0.53
0.55
0.53
0.58
0.62
1.71
3.81%
1.07%
—
27.95
Div yield (avg)%
14.88
16.89
16.00
14.40
17.18
19.35
18.13
17.58
14.76
14.57
14.11
17.58
16.45
38
3.87
Payout ratio%
20.02
18.16
16.08
13.81
11.00
10.10
12.77
13.52
16.18
14.38
20.54
13.52
14.09
26
179.5
Shares (diluted)M
184.6
175.0
173.8
158.7
147.0
161.6
164.4
172.8
188.5
198.6
181.8
6.20%
1.45%
8
12.85
Buyback yield%
17.00
18.22
18.37
19.29
19.21
17.62
14.66
16.38
18.27
16.34
5.97
16.38
17.92
82
1.150
D/E ratiox
0.550
0.622
0.596
0.662
0.621
0.717
0.832
0.888
0.969
1.095
0.221
0.888
0.689
72
1.827
Enterprise value¥B
1.799
1.759
1.842
1.726
1.973
1.963
2.020
2.084
2.072
2.070
1.521
0.97%
1.13%
8
1.837
LT debt¥B
2.111
1.934
1.809
1.812
1.714
1.600
1.506
1.368
1.475
1.519
0.226
(2.39%)
(2.21%)
34
Revenue
¥1.791B
3.51%
1.00×
Cost of revenue
¥1.018B
3.33%
0.98×
Operating expenses
¥250.0M
3.45%
0.99×