7.166
Revenue¥B
6.164
6.782
7.217
7.788
8.598
9.381
10.33
11.28
12.03
13.05
7.981
8.70%
8.45%
31
17.23
Revenue growth%
3.79
1.74
4.63
6.59
6.27
8.58
10.58
12.32
14.62
12.51
19.81
12.32
7.58
6
12.07
Gross margin%
23.43
26.13
25.19
24.84
21.94
19.23
18.39
19.63
16.90
15.09
5.82
18.39
20.79
77
27.88
Operating margin%
19.42
17.03
16.70
17.27
17.52
18.99
18.28
19.64
20.18
19.83
15.23
19.64
18.64
81
29.67
Net margin%
3.02
3.07
2.28
0.40
0.40
2.46
0.40
0.40
1.65
0.40
2.58
0.40
1.03
81
18.59
P/E ratio (avg)x
7.987
8.266
7.166
6.520
6.366
5.386
5.322
4.519
4.421
4.246
10.01
4.519
5.876
79
21.51
EV/EBITx
48.73
53.60
58.14
66.66
73.44
83.54
78.30
88.36
97.92
92.15
32.71
88.36
75.87
22
11.90
FCF yield (avg)%
9.50
10.14
10.53
9.52
12.39
15.04
12.82
10.84
13.23
10.33
8.29
12.82
10.69
25
29.56
FCF margin%
14.96
13.25
15.57
13.72
16.33
17.35
14.48
15.19
16.56
18.88
2.64
16.56
15.38
67
0.692
FCF / Net incomex
1.871
1.842
2.012
2.247
2.504
2.702
2.776
2.963
2.988
3.080
1.467
2.963
2.603
19
10.27
ROIC%
21.41
23.53
22.84
21.44
18.98
16.67
14.76
17.51
15.97
15.25
13.98
15.97
18.24
90
28.38
Return on equity%
10.38
9.38
9.89
8.43
7.52
10.43
13.05
12.70
9.86
8.76
14.64
10.43
9.87
33
17.96
Return on assets%
9.06
10.22
13.04
12.67
10.32
7.48
8.49
6.84
4.28
5.16
18.74
6.84
8.78
24
8.73
EPS¥
4.53
4.11
4.34
4.89
4.72
4.60
4.14
3.95
4.18
4.47
9.67
(1.08%)
0.63%
—
13.40
EPS growth%
9.12
11.94
13.93
15.02
12.87
11.46
13.70
13.95
12.36
12.71
9.94
12.71
12.79
72
5.70
Bookvalue per sh¥
11.00
12.30
12.48
13.25
13.97
15.25
15.89
15.57
16.05
16.86
3.91
3.84%
5.17%
—
2.93
FCF per share¥
4.65
4.98
5.11
5.89
6.73
6.89
6.36
5.84
6.63
6.19
9.86
(1.66%)
3.90%
—
7.78
Dividend per sh¥
3.39
3.58
3.31
3.34
3.52
3.76
4.08
4.45
4.35
4.03
6.61
2.72%
2.81%
—
25.39
Div yield (avg)%
7.95
10.22
9.40
6.78
5.03
3.61
1.08
2.38
2.62
1.21
26.67
2.38
4.32
90
24.98
Payout ratio%
5.31
7.53
6.94
6.30
5.00
6.98
6.44
6.08
6.76
5.22
22.35
6.44
6.37
69
275.1
Shares (diluted)M
228.3
210.7
193.7
183.9
192.5
197.0
201.0
217.3
239.5
253.8
279.5
5.69%
0.45%
95
29.32
Buyback yield%
17.10
17.42
19.21
19.91
20.10
22.57
20.62
22.59
22.97
20.99
3.11
22.57
20.36
42
1.200
D/E ratiox
1.274
1.249
1.398
1.249
1.285
1.356
1.370
1.394
1.553
1.668
1.388
1.394
1.363
7
2.843
Enterprise value¥B
12.84
12.51
12.57
12.63
13.12
14.61
14.93
13.96
13.70
15.74
0.476
3.71%
3.43%
38
8.972
LT debt¥B
1.418
1.411
1.525
1.359
1.399
1.492
1.308
1.255
1.173
1.113
5.934
(4.48%)
(1.84%)
15
Revenue
¥13.05B
8.45%
1.00×
Cost of revenue
¥8.199B
8.53%
1.01×
Operating expenses
¥3.257B
8.49%
1.00×
Spread over hurdle
(5.29%)