0.849
Revenue¥B
0.663
0.694
0.724
0.752
0.788
0.840
0.903
0.937
1.010
1.089
0.899
6.68%
5.69%
40
22.06
Revenue growth%
30.14
32.74
32.49
35.10
34.67
34.80
32.44
34.46
34.58
34.75
3.08
34.58
34.52
42
3.14
Gross margin%
30.25
32.23
30.41
31.71
32.31
33.07
34.60
32.55
31.34
30.03
19.90
32.55
31.97
21
5.46
Operating margin%
1.50
0.40
0.73
3.40
4.70
6.89
8.31
6.53
3.81
5.37
24.99
6.53
4.26
23
23.20
Net margin%
10.19
11.10
9.87
12.27
9.83
8.03
5.27
3.80
4.53
3.87
2.68
4.53
8.93
67
17.49
P/E ratio (avg)x
14.82
14.75
13.14
12.46
13.94
14.68
13.45
13.64
14.38
14.36
11.24
14.36
14.15
54
12.44
EV/EBITx
12.33
12.44
14.80
17.54
19.42
19.64
20.10
20.47
20.11
22.60
10.26
20.11
19.53
72
2.68
FCF yield (avg)%
5.46
3.18
1.99
3.56
1.72
0.40
0.40
2.55
0.40
0.40
14.01
0.40
1.86
16
3.42
FCF margin%
24.46
23.67
25.96
26.09
29.07
28.14
28.93
31.36
29.04
28.88
14.21
28.93
28.51
56
1.285
FCF / Net incomex
0.965
1.083
1.224
1.171
1.305
1.280
1.391
1.357
1.288
1.293
0.737
1.293
1.284
75
21.23
ROIC%
8.31
8.92
7.45
8.74
7.12
6.19
3.66
5.44
4.79
2.73
29.26
4.79
6.65
88
12.01
Return on equity%
6.64
7.58
7.76
7.76
10.44
10.12
12.64
11.55
12.34
10.74
18.27
11.55
10.28
34
4.00
Return on assets%
19.78
16.78
19.37
20.72
17.72
20.23
18.88
19.94
17.62
16.35
29.31
18.88
19.13
90
2.75
EPS¥
3.02
3.25
3.43
3.48
3.81
4.28
4.69
5.31
4.96
4.77
2.99
4.58%
6.01%
—
13.50
EPS growth%
10.44
10.94
12.11
12.64
11.14
12.38
10.66
8.74
6.58
6.58
9.26
8.74
10.80
89
2.01
Bookvalue per sh¥
3.37
3.34
3.26
3.47
3.31
3.23
3.47
3.00
3.24
3.32
4.61
0.10%
0.16%
—
1.60
FCF per share¥
2.42
2.80
3.03
3.47
3.45
3.98
4.57
4.75
4.62
4.65
3.75
6.18%
8.32%
—
4.18
Dividend per sh¥
4.40
4.31
3.91
3.60
3.88
4.01
4.01
3.97
3.56
3.29
2.99
(3.28%)
(3.15%)
—
13.72
Div yield (avg)%
1.76
3.34
5.41
3.60
1.86
0.96
2.06
0.40
3.19
4.83
17.96
2.06
2.62
70
6.07
Payout ratio%
5.56
5.39
3.53
3.77
1.41
0.40
0.40
0.40
0.40
0.57
22.75
0.40
0.99
33
143.7
Shares (diluted)M
132.4
145.4
142.8
141.9
133.9
136.7
129.0
127.4
133.7
127.5
146.1
(0.97%)
0.36%
19
10.73
Buyback yield%
3.20
4.66
7.00
5.80
7.47
9.05
7.05
7.38
6.20
3.63
4.42
7.05
6.60
29
0.897
D/E ratiox
0.245
0.259
0.258
0.233
0.261
0.272
0.285
0.289
0.288
0.292
0.423
0.288
0.266
89
803.9
Enterprise value¥M
967.4
878.8
796.1
772.8
680.4
601.6
645.6
607.5
584.2
602.1
656.1
(2.41%)
(3.67%)
54
1.076
LT debt¥B
1.390
1.420
1.581
1.628
1.842
1.879
1.908
2.027
2.414
2.857
1.152
9.17%
7.34%
36
Revenue
¥1.089B
5.69%
1.00×
Cost of revenue
¥595.6M
5.69%
1.00×
Operating expenses
¥253.8M
5.18%
0.95×
Goodwill & intangibles
16.28%
Spread over hurdle
(3.29%)