0.783
Revenue¥B
0.876
0.911
0.954
1.000
1.051
1.106
1.173
1.192
1.236
1.260
0.825
3.70%
4.16%
62
15.01
Revenue growth%
18.63
18.74
20.73
22.53
20.43
22.13
24.93
22.70
22.16
24.15
28.24
22.70
22.14
48
15.02
Gross margin%
22.94
22.66
20.10
17.89
15.23
18.13
18.25
17.23
16.13
14.06
5.61
17.23
18.01
94
11.01
Operating margin%
11.58
11.52
10.62
13.51
11.59
8.92
8.24
10.20
12.58
15.53
21.70
10.20
11.55
26
14.26
Net margin%
26.94
26.86
23.94
23.87
20.95
18.79
17.58
18.17
18.64
17.77
26.81
18.17
19.87
92
32.08
P/E ratio (avg)x
27.55
29.94
30.18
26.88
25.44
27.51
27.59
29.08
26.36
24.02
23.27
27.51
27.53
51
14.13
EV/EBITx
12.19
11.72
11.72
11.43
12.03
11.02
11.75
10.74
10.33
9.491
36.35
10.74
11.58
84
22.56
FCF yield (avg)%
24.10
24.15
26.86
24.51
26.46
28.87
28.97
27.53
27.69
29.89
8.48
28.87
27.19
84
5.54
FCF margin%
11.07
12.61
9.86
12.24
13.43
13.15
10.40
8.73
5.99
4.78
19.59
8.73
10.73
34
1.145
FCF / Net incomex
0.180
0.184
0.193
0.197
0.192
0.200
0.180
0.168
0.159
0.141
1.759
0.168
0.182
69
27.61
ROIC%
10.62
13.27
12.56
14.83
15.32
12.39
12.60
12.31
14.77
17.19
15.80
12.60
12.94
90
27.63
Return on equity%
13.77
12.09
11.93
12.84
14.81
12.86
11.02
9.88
8.07
5.60
27.48
9.88
12.01
24
23.82
Return on assets%
24.67
25.34
24.72
26.22
28.36
27.16
24.90
25.82
27.16
24.83
9.06
25.82
25.58
7
1.87
EPS¥
0.52
0.46
0.47
0.42
0.43
0.38
0.37
0.34
0.34
0.37
1.96
(3.24%)
(2.67%)
—
5.63
EPS growth%
14.30
14.86
12.98
10.24
12.38
14.43
14.07
11.72
14.39
11.73
12.60
14.07
13.52
34
1.91
Bookvalue per sh¥
1.65
1.58
1.43
1.59
1.69
1.52
1.60
1.47
1.44
1.55
2.66
(1.79%)
0.18%
—
2.49
FCF per share¥
0.90
0.80
0.83
0.74
0.69
0.73
0.70
0.74
0.73
0.72
1.23
0.87%
(3.57%)
—
0.54
Dividend per sh¥
2.03
2.21
2.45
2.83
2.83
3.32
3.38
3.99
4.68
4.81
0.91
11.19%
10.56%
—
23.98
Div yield (avg)%
19.58
19.72
22.57
24.34
22.20
19.69
17.17
20.06
20.76
20.22
8.98
20.06
20.14
21
11.01
Payout ratio%
6.36
7.51
5.76
5.97
5.88
3.93
4.91
5.57
4.02
5.13
19.73
4.91
5.67
64
171.6
Shares (diluted)M
259.8
267.8
285.8
278.1
309.9
296.1
308.0
320.2
337.1
330.6
172.9
1.31%
2.95%
85
27.00
Buyback yield%
17.00
14.34
11.51
13.93
13.05
13.54
14.53
11.59
12.93
12.59
10.64
12.93
13.30
90
0.607
D/E ratiox
1.022
0.979
0.971
0.944
1.010
1.183
1.233
1.376
1.500
1.504
0.840
1.376
1.102
57
0.865
Enterprise value¥B
1.327
1.337
1.349
1.294
1.489
1.635
1.811
1.934
2.237
2.246
0.232
8.57%
6.64%
90
364.4
LT debt¥M
602.9
536.8
486.8
439.6
414.2
366.4
388.3
389.7
419.1
435.5
360.2
1.01%
(2.64%)
62
Revenue
¥1.260B
4.16%
1.00×
Cost of revenue
¥540.3M
4.04%
0.99×
Operating expenses
¥320.0M
4.47%
1.03×
Cash and investments
16.47%
Return on capital
240.38%
Spread over hurdle
232.81%