0.805
Revenue¥B
0.646
0.682
0.735
0.778
0.824
0.857
0.909
0.970
1.011
0.868
0.853
5.40%
5.81%
67
9.82
Revenue growth%
3.34
5.59
7.61
10.44
7.84
6.58
8.93
6.88
7.47
4.24
8.28
7.47
7.18
79
2.71
Gross margin%
5.52
5.02
7.73
5.62
5.15
3.71
2.91
2.45
2.23
21.79
13.10
2.91
5.08
26
29.86
Operating margin%
3.42
4.21
5.37
6.10
8.53
9.56
7.21
6.05
6.41
9.10
24.72
7.21
6.07
59
2.47
Net margin%
10.49
12.94
11.07
11.69
10.65
10.52
9.87
8.96
6.59
9.82
3.00
9.87
10.58
19
26.80
P/E ratio (avg)x
7.165
7.490
7.530
6.776
6.644
6.010
5.968
5.613
5.301
27.13
11.69
5.968
6.710
73
34.11
EV/EBITx
47.19
53.17
51.93
59.99
67.54
80.20
78.89
83.95
86.00
17.79
27.28
80.20
63.77
20
27.47
FCF yield (avg)%
22.35
24.26
27.14
28.68
29.04
26.12
24.85
26.78
24.19
15.42
14.48
26.12
25.49
75
20.56
FCF margin%
10.04
13.00
12.95
10.52
11.90
11.54
10.34
10.22
10.41
27.76
7.89
10.41
10.86
37
1.336
FCF / Net incomex
1.460
1.467
1.567
1.777
2.003
2.036
1.846
1.730
1.576
1.383
0.950
1.846
1.653
15
5.39
ROIC%
29.50
30.63
29.06
32.02
32.43
33.62
34.70
31.83
30.65
22.20
7.77
32.43
31.55
53
9.66
Return on equity%
26.72
27.54
25.60
26.01
27.36
24.87
23.23
25.83
25.45
9.67
10.22
25.45
25.92
80
8.76
Return on assets%
29.40
27.35
26.34
28.98
29.20
27.05
25.43
24.18
22.69
12.10
24.69
25.43
27.20
7
0.57
EPS¥
2.24
2.13
2.18
2.48
2.25
2.11
2.00
2.13
2.42
0.60
0.62
(0.55%)
2.59%
—
5.60
EPS growth%
26.48
24.65
26.27
28.39
30.49
32.43
31.57
32.29
30.91
16.24
10.14
31.57
29.44
15
1.62
Bookvalue per sh¥
3.13
3.62
3.57
4.14
4.13
4.27
4.85
4.99
5.48
0.81
1.29
5.79%
7.16%
—
0.67
FCF per share¥
0.80
0.69
0.69
0.59
0.55
0.56
0.51
0.48
0.43
0.69
1.49
(5.92%)
(6.23%)
—
0.90
Dividend per sh¥
2.40
2.22
2.00
2.08
2.22
2.50
2.57
2.93
2.66
1.42
1.51
5.05%
0.94%
—
22.71
Div yield (avg)%
3.98
1.56
3.67
5.17
2.36
1.75
0.40
0.49
0.40
20.45
28.75
0.49
1.88
60
15.74
Payout ratio%
0.95
0.40
2.68
0.40
0.54
0.40
0.40
0.40
1.89
22.53
11.80
0.40
0.47
77
158.2
Shares (diluted)M
181.3
180.4
176.5
187.9
208.9
196.7
180.5
167.4
181.1
158.3
161.7
(0.74%)
0.43%
50
29.73
Buyback yield%
14.64
14.71
15.42
12.62
10.04
12.80
12.64
11.29
9.93
17.51
15.81
11.29
12.63
10
0.225
D/E ratiox
1.359
1.305
1.380
1.343
1.592
1.835
1.970
2.208
2.299
1.367
0.239
1.970
1.486
46
0.595
Enterprise value¥B
0.852
0.925
0.954
1.109
1.167
1.307
1.534
1.495
1.428
0.702
0.051
5.20%
6.34%
50
847.9
LT debt¥M
143.1
141.4
138.3
149.9
129.7
132.4
124.8
111.4
105.1
630.9
830.1
(6.85%)
(3.19%)
59
Revenue
¥1.011B
5.81%
1.00×
Cost of revenue
¥708.0M
5.81%
1.00×
Operating expenses
¥210.2M
5.69%
0.99×
Spread over hurdle
12.11%