0.385
Revenue¥B
1.883
1.866
1.886
1.887
1.875
1.853
1.819
1.793
1.769
1.782
0.405
(1.01%)
(0.66%)
60
10.78
Revenue growth%
23.06
23.04
25.66
24.54
22.27
19.59
22.28
21.46
23.11
21.84
7.78
21.84
22.66
21
22.65
Gross margin%
32.97
35.86
33.65
33.38
33.71
33.22
33.74
35.42
36.16
36.98
15.11
35.42
33.72
48
2.93
Operating margin%
10.22
8.06
6.30
8.11
5.54
7.99
10.37
12.09
13.83
12.13
12.39
12.09
9.17
54
18.48
Net margin%
28.53
28.95
27.62
29.83
28.47
30.57
32.02
33.81
34.44
31.69
20.02
32.02
30.20
57
30.03
P/E ratio (avg)x
33.88
35.08
41.97
40.32
42.80
50.65
56.57
55.25
56.21
63.40
31.58
56.21
46.73
74
36.00
EV/EBITx
45.81
41.69
43.94
43.43
49.63
54.39
54.55
60.70
67.01
70.93
22.01
60.70
52.01
40
29.74
FCF yield (avg)%
6.16
5.72
8.69
8.62
11.27
11.06
12.08
14.10
15.42
16.86
24.81
14.10
11.16
20
4.38
FCF margin%
21.89
21.30
22.58
20.26
19.35
16.56
15.31
13.48
12.61
14.66
7.31
14.66
17.95
66
0.510
FCF / Net incomex
2.096
2.409
2.590
2.814
3.069
3.388
4.055
3.946
4.762
5.425
0.584
4.055
3.229
44
17.80
ROIC%
20.00
21.64
21.23
23.51
25.55
26.14
25.08
25.93
26.93
29.18
21.93
26.14
25.32
53
14.63
Return on equity%
25.02
26.32
25.65
26.36
26.20
26.57
24.99
27.15
26.52
23.63
20.91
26.52
26.26
21
11.35
Return on assets%
13.15
11.48
9.36
8.11
5.77
3.67
3.75
2.60
4.83
5.97
6.43
3.75
5.87
94
8.03
EPS¥
10.44
11.84
13.72
13.91
14.00
13.92
13.87
15.05
14.41
14.69
8.84
0.97%
3.15%
—
25.58
EPS growth%
20.62
23.23
23.31
22.84
24.15
24.04
24.43
22.04
22.72
20.76
22.02
22.72
23.04
83
8.66
Bookvalue per sh¥
13.26
14.25
15.56
16.31
19.25
18.67
18.35
17.79
19.08
20.99
5.75
1.75%
4.29%
—
8.65
FCF per share¥
6.05
6.67
6.49
6.48
6.97
7.65
7.17
6.84
7.86
7.36
8.89
1.10%
1.61%
—
3.56
Dividend per sh¥
10.48
12.68
14.04
13.93
16.32
16.73
16.32
19.26
19.60
19.98
8.09
4.13%
6.60%
—
10.06
Div yield (avg)%
15.45
12.60
13.65
16.09
17.72
19.85
22.53
23.36
23.62
23.86
16.47
23.36
18.78
63
28.90
Payout ratio%
17.32
15.73
17.63
17.99
15.04
17.23
19.37
17.33
16.12
16.18
8.83
17.23
17.27
85
191.9
Shares (diluted)M
327.9
383.0
380.5
394.0
435.9
513.6
514.6
508.6
555.9
572.7
195.3
5.61%
7.45%
27
12.30
Buyback yield%
31.61
30.91
28.68
30.70
28.95
25.99
23.00
21.04
18.70
17.56
23.71
21.04
27.33
74
1.558
D/E ratiox
1.148
1.188
1.087
1.036
1.143
1.016
0.928
0.944
1.032
1.078
0.966
1.016
1.057
15
0.424
Enterprise value¥B
2.536
2.775
2.867
3.357
3.206
3.105
3.320
3.163
3.438
3.502
0.820
1.78%
3.83%
48
2.071
LT debt¥B
1.467
1.568
1.662
1.678
1.758
1.860
2.069
2.031
2.281
2.237
0.707
4.93%
4.42%
62
Revenue
¥1.782B
(0.66%)
1.00×
Cost of revenue
¥1.067B
(1.00%)
0.97×
Operating expenses
¥379.2M
(0.15%)
1.05×
Cash and investments
18.73%
Spread over hurdle
16.96%