0.721
Revenue¥B
2.615
2.636
2.743
2.779
2.900
3.015
3.112
3.126
3.131
3.158
0.803
1.73%
2.23%
29
14.51
Revenue growth%
29.67
32.40
33.89
31.37
32.89
30.42
31.67
34.34
32.62
30.78
15.62
31.67
32.03
32
14.27
Gross margin%
24.95
26.55
29.47
31.80
32.11
31.02
32.50
30.97
33.21
32.66
20.39
32.50
31.41
82
22.07
Operating margin%
0.97
2.61
2.00
3.47
3.98
3.99
1.37
1.68
4.48
1.80
5.13
1.80
2.30
92
2.16
Net margin%
20.84
23.64
20.98
20.57
17.82
20.47
20.57
18.71
15.81
17.18
28.91
18.71
20.52
36
30.56
P/E ratio (avg)x
7.259
8.396
9.054
9.177
9.332
10.52
10.27
10.31
10.01
9.416
18.41
10.27
9.374
91
31.28
EV/EBITx
12.17
12.09
12.38
12.25
12.95
13.39
13.83
12.67
12.90
12.86
9.497
12.90
12.76
25
16.78
FCF yield (avg)%
0.40
0.92
0.40
0.40
0.40
0.40
0.40
0.73
0.40
0.40
11.04
0.40
0.40
85
12.09
FCF margin%
30.27
33.06
35.33
35.62
34.93
36.95
35.63
38.03
37.22
34.52
8.47
36.95
35.47
27
0.399
FCF / Net incomex
0.410
0.493
0.533
0.637
0.718
0.805
0.947
1.056
1.156
1.358
0.443
1.056
0.761
11
12.73
ROIC%
14.06
12.72
13.04
11.70
14.38
13.28
10.68
9.71
10.42
10.28
13.88
10.42
12.21
52
23.50
Return on equity%
12.61
12.46
14.33
12.15
10.02
12.70
11.65
10.89
13.27
11.64
6.80
11.65
12.30
80
5.65
Return on assets%
5.85
6.46
4.60
3.80
3.19
2.62
2.61
0.92
0.40
2.10
14.75
2.10
2.91
77
43.22
EPS¥
93.73
98.78
98.06
105.21
108.13
106.29
106.97
115.74
133.59
140.38
44.12
5.36%
5.97%
—
27.42
EPS growth%
9.96
12.49
15.33
15.74
13.87
11.38
13.33
11.32
13.57
12.74
13.72
12.74
13.03
89
39.60
Bookvalue per sh¥
30.75
32.25
35.59
37.30
38.44
39.54
44.09
39.66
36.72
38.74
25.07
0.16%
3.07%
—
10.38
FCF per share¥
66.97
75.64
85.95
92.00
91.29
105.69
121.57
130.62
152.25
166.04
41.64
12.71%
10.00%
—
56.45
Dividend per sh¥
37.36
40.98
44.62
43.40
41.62
44.45
45.35
48.92
51.00
50.91
36.39
4.12%
4.02%
—
19.54
Div yield (avg)%
14.80
15.41
17.27
20.08
20.33
20.92
18.02
20.42
21.98
22.16
27.02
20.92
20.21
30
28.44
Payout ratio%
25.63
23.60
20.94
22.48
24.87
25.11
27.18
26.57
27.60
28.90
9.18
27.18
25.37
59
11.71
Shares (diluted)M
14.38
16.03
17.65
16.31
17.81
16.02
17.39
19.22
17.73
19.29
11.43
1.62%
3.08%
8
27.12
Buyback yield%
23.08
22.13
20.62
19.79
21.10
23.28
25.07
23.32
22.44
23.19
18.20
23.28
22.76
89
1.682
D/E ratiox
0.293
0.301
0.282
0.267
0.271
0.249
0.269
0.293
0.289
0.270
0.702
0.270
0.277
18
1.520
Enterprise value¥B
2.109
2.243
2.124
2.135
2.280
1.996
2.043
2.255
2.448
2.278
0.242
(0.02%)
1.24%
27
380.5
LT debt¥M
401.6
349.8
338.2
338.8
295.4
325.8
348.4
372.1
370.2
389.2
706.4
5.67%
0.35%
22
Revenue
¥3.158B
2.23%
1.00×
Cost of revenue
¥1.811B
1.92%
0.97×
Operating expenses
¥803.0M
2.80%
1.06×
Spread over hurdle
(1.83%)