3.225
Revenue¥B
2.580
2.602
2.748
2.817
2.892
2.919
3.053
3.089
3.209
3.298
3.382
2.66%
2.71%
44
7.70
Revenue growth%
18.15
16.45
19.20
19.70
20.78
18.86
18.68
17.84
20.02
20.46
16.86
18.86
19.03
14
17.72
Gross margin%
31.98
34.25
33.71
32.41
32.06
34.93
35.78
38.13
36.26
38.51
14.96
36.26
34.59
21
26.82
Operating margin%
13.43
12.27
10.45
10.82
11.96
13.42
15.09
16.08
14.73
15.35
11.21
15.09
13.42
24
26.44
Net margin%
17.82
16.97
14.90
15.76
13.43
11.49
11.90
9.52
8.43
10.13
28.07
10.13
12.67
88
29.55
P/E ratio (avg)x
49.80
47.16
53.38
59.28
58.28
65.13
64.99
65.71
69.56
69.69
10.05
65.71
62.14
90
7.162
EV/EBITx
13.48
13.22
11.94
11.68
12.31
13.04
13.64
11.97
12.38
10.97
19.80
12.38
12.34
70
8.31
FCF yield (avg)%
19.58
20.27
22.78
23.87
21.87
20.87
18.37
20.45
19.69
21.01
13.26
20.45
20.66
94
17.55
FCF margin%
12.31
10.75
10.55
9.80
12.53
12.92
13.55
14.29
12.53
11.70
11.80
12.92
12.42
79
0.679
FCF / Net incomex
0.634
0.698
0.803
0.747
0.746
0.817
0.859
0.955
0.940
0.942
0.742
0.940
0.810
21
18.10
ROIC%
4.29
5.13
3.94
6.46
4.70
4.72
5.47
2.69
4.42
6.83
10.05
4.72
4.71
64
6.79
Return on equity%
15.19
17.86
18.29
18.40
19.13
21.51
20.91
21.96
22.39
23.77
25.82
21.96
20.02
58
8.01
Return on assets%
7.70
10.19
11.87
12.69
11.42
10.68
9.03
9.14
6.43
6.61
16.06
9.03
9.67
41
6.60
EPS¥
3.53
3.54
3.87
3.77
3.73
3.97
3.86
4.09
4.22
4.95
7.25
5.82%
4.37%
—
10.53
EPS growth%
12.69
14.49
12.13
11.26
12.41
12.16
10.13
8.54
9.55
11.31
2.36
10.13
11.72
66
8.96
Bookvalue per sh¥
18.58
19.86
19.19
19.68
20.66
21.40
20.21
19.20
18.45
21.14
2.15
0.47%
2.69%
—
7.83
FCF per share¥
11.79
11.88
11.57
11.30
10.02
9.22
8.44
8.18
7.94
7.50
4.71
(5.62%)
(5.22%)
—
2.84
Dividend per sh¥
10.68
9.89
10.00
8.73
9.11
9.70
8.35
8.75
8.31
7.55
2.82
(3.68%)
(2.52%)
—
17.70
Div yield (avg)%
0.40
1.87
2.61
0.40
3.39
0.49
0.40
0.40
2.11
3.02
13.47
0.49
1.18
13
2.22
Payout ratio%
3.49
4.73
2.13
0.40
2.19
4.65
1.71
0.40
0.40
1.00
9.82
1.00
1.92
11
81.85
Shares (diluted)M
64.70
56.97
58.72
59.46
51.35
51.80
46.75
45.52
47.60
47.69
82.62
(1.47%)
(4.62%)
38
20.99
Buyback yield%
33.97
34.84
32.21
32.83
34.35
34.51
34.21
34.32
34.06
32.43
4.02
34.21
34.14
73
0.289
D/E ratiox
0.884
1.066
1.207
1.373
1.533
1.743
1.995
2.052
2.383
2.671
0.332
2.052
1.638
58
0.233
Enterprise value¥B
3.769
3.977
3.643
3.309
3.431
3.574
3.416
3.374
3.700
4.057
0.918
3.41%
1.55%
22
0.302
LT debt¥B
1.073
1.093
1.041
1.026
1.090
1.260
1.198
1.296
1.243
1.423
1.208
5.48%
2.85%
23
Revenue
¥3.298B
2.71%
1.00×
Cost of revenue
¥1.655B
2.79%
1.01×
Operating expenses
¥723.7M
2.24%
0.96×