0.605
Revenue¥B
1.752
1.743
1.755
1.791
1.864
1.899
1.947
1.963
1.978
2.044
0.636
1.86%
1.67%
52
28.49
Revenue growth%
24.69
26.15
27.65
27.67
29.24
29.35
27.21
24.44
26.98
24.80
3.66
26.98
27.09
92
10.45
Gross margin%
10.65
12.42
13.48
12.92
13.58
11.33
10.55
9.06
9.29
11.31
3.97
10.55
11.32
19
18.55
Operating margin%
4.03
2.14
1.52
1.29
0.40
0.51
0.40
0.44
1.90
2.73
22.97
0.51
1.40
21
12.05
Net margin%
16.81
16.55
14.12
14.12
12.62
12.04
12.13
9.92
9.21
9.24
9.80
9.92
12.38
17
11.75
P/E ratio (avg)x
39.69
41.86
42.88
46.06
51.90
59.61
62.70
75.62
73.73
78.04
20.48
73.73
55.76
88
7.601
EV/EBITx
17.05
17.36
16.21
16.52
16.93
16.10
17.52
18.39
18.91
17.90
33.34
17.90
17.20
12
17.17
FCF yield (avg)%
0.94
1.21
4.06
6.52
6.16
3.98
5.01
6.41
5.50
3.28
25.14
5.01
4.54
61
18.47
FCF margin%
37.26
40.11
37.38
34.87
32.62
32.84
33.35
30.87
33.22
35.14
19.93
33.22
34.11
22
1.543
FCF / Net incomex
0.593
0.626
0.535
0.508
0.541
0.517
0.462
0.460
0.433
0.388
0.286
0.460
0.512
14
8.26
ROIC%
20.70
21.00
23.78
24.95
27.01
27.76
25.58
26.61
25.93
27.87
2.94
26.61
25.75
29
23.61
Return on equity%
21.86
20.42
19.57
16.97
19.62
21.29
18.95
16.91
17.81
18.17
28.31
18.17
19.26
20
20.62
Return on assets%
24.51
24.52
26.51
24.91
25.77
24.71
26.51
26.52
24.19
26.90
15.08
26.51
25.34
36
8.16
EPS¥
12.59
14.80
14.77
14.57
16.94
19.83
19.00
18.97
20.49
22.52
8.66
5.86%
5.82%
—
23.01
EPS growth%
18.11
20.06
17.68
19.31
20.62
18.40
20.22
22.54
19.77
18.79
22.65
19.77
19.54
22
9.80
Bookvalue per sh¥
8.75
9.65
9.23
8.87
8.39
8.23
7.90
7.70
7.48
7.68
11.99
(1.76%)
(0.55%)
—
2.05
FCF per share¥
7.77
8.49
9.46
9.72
9.56
9.91
11.40
12.45
13.91
15.27
10.60
9.81%
6.72%
—
2.62
Dividend per sh¥
12.46
13.79
12.70
14.07
14.76
13.85
14.14
15.38
16.32
17.86
2.15
3.89%
2.94%
—
29.48
Div yield (avg)%
27.82
26.88
26.90
29.73
29.80
32.35
30.39
31.73
28.86
31.77
14.12
31.73
29.76
24
7.26
Payout ratio%
6.61
7.06
5.52
2.77
2.15
3.89
1.77
3.64
3.32
0.45
7.19
3.32
3.48
52
153.2
Shares (diluted)M
141.7
134.9
134.9
135.8
121.1
114.5
110.8
103.3
96.51
89.12
153.4
(5.95%)
(5.63%)
49
29.12
Buyback yield%
0.56
1.03
3.52
1.96
4.15
5.88
8.66
9.47
9.23
6.75
16.64
8.66
5.01
70
1.603
D/E ratiox
1.037
1.137
1.213
1.140
1.097
1.155
1.201
1.086
1.160
1.129
1.223
1.155
1.139
15
0.544
Enterprise value¥B
2.203
2.339
2.299
2.131
2.154
2.083
1.988
2.034
2.182
2.089
0.644
(0.60%)
(0.98%)
7
0.442
LT debt¥B
2.364
2.685
2.866
3.342
3.532
3.854
4.503
5.317
5.444
5.386
1.675
8.81%
9.83%
47
Revenue
¥2.044B
1.67%
1.00×
Cost of revenue
¥1.385B
1.76%
1.01×
Operating expenses
¥427.1M
1.31%
0.97×
Cash and investments
19.69%
Spread over hurdle
12.14%