0.371
Revenue¥B
1.005
1.025
1.037
1.046
1.063
1.084
1.067
1.073
1.087
1.072
0.409
0.16%
0.74%
69
13.78
Revenue growth%
2.89
1.23
2.71
0.40
0.40
0.40
0.40
0.53
2.84
0.57
8.83
0.53
0.55
34
3.93
Gross margin%
23.76
21.90
21.32
22.23
20.34
19.17
16.76
17.31
19.66
21.48
29.36
19.17
20.83
31
28.26
Operating margin%
16.51
17.53
16.42
15.00
13.83
14.52
13.77
13.29
13.96
11.81
2.49
13.77
14.24
10
5.71
Net margin%
3.47
4.92
7.03
8.64
7.18
7.94
9.61
9.10
6.54
9.11
29.50
9.10
7.56
68
35.94
P/E ratio (avg)x
10.58
10.73
12.93
12.64
14.20
15.75
17.23
17.24
17.16
18.66
23.54
17.23
14.97
19
17.46
EV/EBITx
22.72
20.77
22.66
24.58
25.44
24.92
24.85
26.72
24.46
22.29
17.05
24.85
24.52
58
24.00
FCF yield (avg)%
21.30
23.14
25.95
28.20
29.01
30.86
30.19
30.05
27.77
27.23
3.77
30.05
27.98
56
22.08
FCF margin%
26.15
28.46
25.64
27.70
25.97
28.51
30.12
28.80
26.69
27.32
9.65
28.51
27.51
14
0.545
FCF / Net incomex
2.206
2.292
2.468
2.375
2.651
2.891
2.983
3.457
3.845
3.784
0.535
3.457
2.771
26
10.01
ROIC%
11.69
9.83
10.21
9.36
11.05
9.39
10.07
8.60
11.51
11.03
29.77
10.07
10.14
19
21.80
Return on equity%
4.05
4.99
4.24
4.67
5.40
4.24
6.83
4.04
5.54
7.76
23.07
5.54
4.83
84
13.46
Return on assets%
14.93
17.16
14.86
13.00
15.99
15.11
16.10
16.58
14.63
15.10
6.35
15.11
15.11
83
0.97
EPS¥
1.38
1.34
1.57
1.83
1.81
1.88
2.23
2.47
2.53
2.99
1.06
10.57%
9.42%
—
25.40
EPS growth%
5.12
2.92
4.50
3.70
4.93
4.79
6.34
6.52
4.30
4.08
26.84
4.79
4.65
65
3.05
Bookvalue per sh¥
1.97
2.14
2.32
2.49
2.79
2.75
2.62
2.67
2.74
2.89
1.78
0.70%
3.40%
—
1.90
FCF per share¥
3.17
2.81
2.52
2.47
2.35
2.31
2.15
2.33
2.23
2.09
3.50
(2.35%)
(4.84%)
—
2.76
Dividend per sh¥
4.22
4.59
4.74
5.16
5.49
5.96
5.85
5.49
5.63
5.94
2.00
1.57%
4.23%
—
3.57
Div yield (avg)%
9.78
10.91
13.45
13.26
14.42
16.88
16.04
13.69
10.82
12.42
28.22
13.69
13.35
92
4.94
Payout ratio%
21.20
21.01
23.66
22.58
21.02
18.17
20.69
21.81
24.14
24.60
16.08
21.81
21.51
54
114.6
Shares (diluted)M
223.7
246.7
241.5
247.8
242.3
243.6
275.4
286.7
338.8
383.2
109.1
9.60%
6.59%
56
27.56
Buyback yield%
8.39
5.52
6.33
5.99
6.24
7.39
7.61
4.78
5.89
3.34
16.31
5.89
6.11
92
0.159
D/E ratiox
0.661
0.697
0.609
0.627
0.574
0.596
0.591
0.519
0.544
0.527
1.432
0.544
0.594
70
286.3
Enterprise value¥M
178.1
195.5
207.7
221.6
228.2
238.0
274.0
315.5
306.1
362.8
916.8
9.71%
8.09%
95
0.592
LT debt¥B
1.003
1.076
1.151
1.255
1.131
1.158
1.157
1.259
1.205
1.148
0.279
0.30%
1.53%
27
Revenue
¥1.072B
0.74%
1.00×
Cost of revenue
¥713.1M
0.83%
1.01×
Operating expenses
¥190.0M
0.23%
0.95×