0.523
Revenue¥B
0.657
0.704
0.734
0.795
0.840
0.904
0.959
1.016
1.073
1.152
0.566
6.52%
6.52%
87
5.71
Revenue growth%
31.87
32.51
32.11
35.08
33.64
36.45
38.89
39.68
40.14
37.92
15.28
38.89
35.76
16
27.87
Gross margin%
9.98
7.84
8.06
8.88
8.14
7.66
5.83
6.42
5.89
7.06
23.93
6.42
7.75
8
29.84
Operating margin%
15.95
17.74
15.53
14.77
16.49
14.76
13.16
12.87
14.56
15.57
9.30
14.56
15.15
40
19.03
Net margin%
16.83
16.04
14.47
17.46
16.78
17.08
14.78
13.71
15.58
14.31
19.09
14.78
15.81
11
32.80
P/E ratio (avg)x
43.98
47.72
43.83
40.56
42.65
44.91
42.69
47.11
48.85
47.98
15.01
47.11
44.45
26
10.95
EV/EBITx
9.256
10.39
11.57
12.92
11.61
12.85
12.32
11.93
11.79
11.23
27.28
11.93
11.70
16
22.57
FCF yield (avg)%
10.17
12.63
12.23
11.21
10.03
12.63
9.97
7.61
10.53
11.35
22.69
10.53
10.87
8
26.66
FCF margin%
22.03
21.36
18.53
20.50
18.46
16.06
17.80
18.74
17.47
16.26
5.34
17.47
18.49
75
0.329
FCF / Net incomex
0.517
0.526
0.508
0.518
0.476
0.472
0.455
0.400
0.421
0.449
0.675
0.449
0.474
49
9.88
ROIC%
22.37
24.24
22.68
23.76
21.47
22.65
21.83
20.08
21.94
19.07
10.61
21.83
22.15
36
4.19
Return on equity%
3.16
5.09
3.18
5.39
5.31
6.82
8.70
7.37
5.39
5.77
21.05
6.82
5.39
38
10.55
Return on assets%
16.77
17.90
15.74
13.79
16.23
13.60
12.25
10.09
8.36
6.26
28.51
10.09
13.70
74
1.89
EPS¥
4.08
4.60
4.30
4.36
4.04
4.51
4.43
4.41
4.43
5.02
2.06
4.41%
3.51%
—
17.11
EPS growth%
26.32
26.27
28.54
26.81
25.06
27.57
29.46
30.98
30.28
31.25
18.57
30.28
28.05
76
4.26
Bookvalue per sh¥
5.13
4.93
4.38
4.59
4.62
4.20
4.12
4.23
4.37
4.57
5.75
(0.20%)
(2.16%)
—
7.06
FCF per share¥
6.57
6.50
7.08
6.58
7.21
6.83
7.79
8.39
7.69
8.52
7.51
3.39%
2.85%
—
3.15
Dividend per sh¥
9.22
9.49
10.38
10.31
10.44
11.16
11.18
10.68
11.78
10.94
1.52
0.92%
1.15%
—
5.83
Div yield (avg)%
8.74
10.52
12.04
10.35
10.47
12.05
9.95
9.58
8.93
9.60
24.71
9.60
10.15
29
19.57
Payout ratio%
10.56
11.86
12.97
10.85
13.30
12.98
10.13
7.79
7.14
6.86
3.30
7.79
10.70
51
96.70
Shares (diluted)M
131.8
128.1
123.9
126.7
137.4
134.5
136.5
134.9
152.5
181.9
98.93
5.77%
3.16%
9
15.00
Buyback yield%
0.42
0.40
0.40
0.40
0.40
0.40
0.76
1.87
2.26
3.45
28.43
1.87
0.41
79
0.696
D/E ratiox
1.875
2.115
2.134
1.940
1.969
2.063
1.879
2.091
2.048
2.187
0.784
2.063
2.056
50
0.689
Enterprise value¥B
1.249
1.423
1.535
1.651
1.834
1.812
1.827
1.841
1.938
2.072
0.749
2.47%
6.16%
44
105.8
LT debt¥M
448.3
414.4
382.6
398.8
454.7
456.1
506.4
582.7
666.8
684.2
951.2
8.52%
5.42%
10
Revenue
¥1.152B
6.52%
1.00×
Cost of revenue
¥635.1M
6.35%
0.98×
Operating expenses
¥274.4M
7.11%
1.06×
Cash and investments
17.22%