1.383
Revenue¥B
1.399
1.454
1.510
1.520
1.550
1.617
1.618
1.624
1.619
1.609
1.439
0.74%
1.48%
10
10.75
Revenue growth%
8.09
8.19
10.22
11.62
12.12
10.71
13.28
15.20
14.87
12.38
19.88
13.28
11.87
63
18.35
Gross margin%
22.98
23.15
25.13
25.37
22.63
24.47
22.83
19.87
18.43
20.48
18.53
20.48
22.90
8
11.15
Operating margin%
11.19
9.76
11.76
12.65
14.17
11.42
13.34
15.28
17.85
17.62
18.26
15.28
13.00
25
16.75
Net margin%
10.44
7.67
7.41
8.12
9.18
6.99
7.57
7.49
4.92
5.00
18.92
6.99
7.53
72
27.34
P/E ratio (avg)x
45.27
52.04
52.51
56.63
53.06
57.60
64.19
60.81
58.39
55.38
36.93
58.39
56.00
59
15.45
EV/EBITx
34.72
34.80
33.12
33.56
33.08
37.27
39.96
37.82
36.51
39.05
20.71
37.82
35.65
48
9.18
FCF yield (avg)%
9.69
9.70
9.19
7.42
4.64
4.59
6.75
6.21
6.42
7.41
17.56
6.42
7.08
83
11.65
FCF margin%
23.45
24.92
25.52
26.07
24.46
27.30
28.75
30.80
28.51
28.03
25.18
28.51
26.68
30
0.478
FCF / Net incomex
1.192
1.147
1.187
1.104
1.087
1.027
0.931
0.892
0.933
0.984
0.763
0.933
1.057
53
18.94
ROIC%
18.24
18.17
15.91
14.20
11.62
11.55
8.95
7.65
9.54
9.30
23.35
9.30
11.58
9
14.65
Return on equity%
7.54
8.61
6.59
4.78
1.94
0.40
0.40
2.49
0.40
3.16
6.56
0.40
2.83
29
26.04
Return on assets%
0.40
1.69
0.40
0.40
0.54
2.21
1.86
0.40
1.31
0.85
26.35
1.31
0.69
90
1.24
EPS¥
2.85
3.12
3.10
3.11
3.49
3.55
3.51
3.28
3.06
3.14
1.30
(2.10%)
1.10%
—
10.60
EPS growth%
6.42
5.22
4.33
6.80
4.23
5.34
5.11
7.41
7.12
4.40
23.80
5.34
5.28
9
2.03
Bookvalue per sh¥
2.56
2.89
3.02
3.07
3.12
3.56
3.87
3.97
4.15
4.02
2.38
5.18%
5.61%
—
1.47
FCF per share¥
1.83
2.03
2.27
2.31
2.65
2.80
2.95
2.91
2.84
2.84
2.46
1.34%
4.99%
—
0.82
Dividend per sh¥
2.57
2.48
2.30
2.56
2.56
2.72
2.78
2.53
2.49
2.75
2.89
1.44%
0.81%
—
27.89
Div yield (avg)%
1.83
0.40
3.27
5.29
5.37
6.68
5.28
3.07
0.40
0.45
21.39
3.07
3.17
83
19.88
Payout ratio%
23.81
23.49
23.24
25.56
27.61
30.55
32.96
35.93
38.66
39.26
15.12
35.93
29.08
41
232.5
Shares (diluted)M
290.5
285.2
334.3
373.4
378.4
388.3
401.4
398.5
404.0
457.6
227.3
3.88%
5.03%
32
10.82
Buyback yield%
25.74
26.80
27.75
24.96
26.94
28.95
28.09
28.97
31.10
33.47
24.69
28.97
27.92
84
1.295
D/E ratiox
0.822
0.886
0.960
0.862
0.869
0.910
0.838
0.905
0.934
1.013
0.144
0.910
0.896
44
1.192
Enterprise value¥B
1.094
1.151
1.110
1.164
1.347
1.472
1.469
1.485
1.522
1.624
0.397
3.80%
3.98%
90
1.141
LT debt¥B
1.299
1.544
1.710
1.713
2.038
2.164
2.386
2.656
2.610
2.553
1.411
4.61%
8.54%
76
Revenue
¥1.609B
1.48%
1.00×
Cost of revenue
¥931.9M
1.39%
0.99×
Operating expenses
¥180.3M
1.63%
1.01×
Goodwill & intangibles
17.74%