0.987
Revenue¥B
1.081
1.134
1.162
1.185
1.252
1.327
1.359
1.439
1.472
1.559
1.016
4.48%
3.94%
37
13.85
Revenue growth%
7.97
9.38
6.76
6.33
9.26
7.68
8.02
7.47
7.15
5.76
19.08
7.47
7.58
88
4.04
Gross margin%
16.43
18.67
19.30
22.01
20.79
21.21
22.01
24.12
23.98
21.64
8.98
22.01
21.43
15
13.53
Operating margin%
21.52
20.80
19.82
17.60
15.07
12.24
10.70
13.07
12.64
14.91
11.11
12.64
14.99
7
11.46
Net margin%
5.41
5.38
6.98
5.21
2.51
2.36
5.04
6.30
8.02
6.68
13.95
6.30
5.40
39
20.13
P/E ratio (avg)x
48.14
54.62
61.09
65.76
66.61
80.78
96.01
114.8
132.1
157.1
36.69
114.8
73.70
80
15.69
EV/EBITx
23.98
20.93
18.35
19.37
16.96
17.65
17.25
17.43
15.42
16.17
6.435
17.25
17.54
79
13.00
FCF yield (avg)%
22.64
24.77
25.64
25.55
26.38
26.61
25.33
25.66
27.56
27.28
18.19
26.61
25.65
53
18.97
FCF margin%
16.61
18.44
17.88
19.40
21.90
22.94
21.98
24.55
23.37
25.22
19.07
23.37
21.94
27
0.273
FCF / Net incomex
1.966
2.114
1.940
1.977
2.075
2.260
2.325
2.535
2.811
2.748
0.510
2.535
2.187
46
15.38
ROIC%
21.50
21.56
23.20
25.03
24.67
27.11
24.77
26.27
27.06
27.58
22.49
27.06
24.90
56
9.25
Return on equity%
16.58
19.08
16.75
15.13
15.04
15.57
16.39
18.44
20.76
22.53
14.79
18.44
16.66
28
15.03
Return on assets%
24.99
26.05
24.53
26.70
26.93
28.50
26.61
26.84
25.39
25.23
4.69
26.61
26.33
6
1.04
EPS¥
6.00
6.78
6.87
8.09
8.77
10.37
11.03
11.37
12.49
14.08
1.08
9.94%
9.09%
—
5.31
EPS growth%
21.27
18.88
17.90
19.01
19.54
19.48
16.66
17.55
18.06
17.84
24.59
17.84
18.47
94
2.21
Bookvalue per sh¥
2.53
2.71
2.48
2.27
2.17
2.25
2.33
2.29
2.50
2.36
2.43
1.70%
(0.57%)
—
0.91
FCF per share¥
2.07
2.17
2.19
2.17
2.38
2.41
2.34
2.19
2.27
2.10
2.33
(2.51%)
(0.09%)
—
1.41
Dividend per sh¥
0.77
0.91
0.94
1.11
1.07
1.20
1.20
1.32
1.43
1.54
3.15
7.46%
7.13%
—
5.66
Div yield (avg)%
11.96
12.80
10.38
8.70
6.96
7.51
7.58
5.19
5.77
6.07
11.91
6.07
7.54
43
22.57
Payout ratio%
2.83
0.40
0.62
0.69
3.00
1.27
0.40
1.27
2.62
0.40
23.26
1.27
0.98
44
233.4
Shares (diluted)M
356.3
380.5
385.5
381.5
365.1
372.4
385.5
380.6
361.2
341.8
240.9
(1.31%)
0.07%
86
22.36
Buyback yield%
16.03
16.92
18.48
20.97
23.86
25.84
25.19
27.92
28.68
26.55
16.50
26.55
24.53
31
1.769
D/E ratiox
1.198
1.203
1.182
1.066
1.108
1.181
1.163
1.034
0.915
1.012
1.705
1.034
1.136
68
0.854
Enterprise value¥B
0.764
0.847
0.876
0.998
1.122
1.203
1.305
1.262
1.286
1.276
0.132
2.60%
6.94%
6
920.7
LT debt¥M
223.3
235.9
237.3
274.0
274.3
267.5
304.1
331.8
383.7
429.5
176.5
9.38%
6.66%
41
Revenue
¥1.559B
3.94%
1.00×
Cost of revenue
¥960.2M
3.85%
0.99×
Operating expenses
¥351.3M
3.89%
0.99×