1.573
Revenue¥B
2.037
2.051
2.100
2.079
2.088
2.142
2.158
2.200
2.224
2.240
1.728
1.41%
0.98%
62
11.24
Revenue growth%
24.44
26.73
23.94
25.63
26.21
27.30
26.31
26.95
24.08
21.47
7.05
26.31
25.92
40
14.10
Gross margin%
21.22
20.68
21.12
19.92
17.39
18.21
20.08
17.83
15.53
12.89
20.74
17.83
19.07
57
22.67
Operating margin%
24.65
25.55
27.12
24.40
25.14
22.68
22.52
24.02
24.51
24.15
14.91
24.02
24.45
8
23.05
Net margin%
29.64
32.44
32.99
35.51
33.62
33.92
34.82
33.61
35.96
35.71
10.66
34.82
33.77
7
26.10
P/E ratio (avg)x
52.24
59.55
63.45
73.13
75.37
76.40
81.00
90.57
87.25
91.23
29.41
87.25
75.88
33
6.310
EV/EBITx
27.82
26.55
27.13
29.25
29.99
33.73
34.22
32.69
37.82
38.13
19.06
34.22
31.34
68
9.85
FCF yield (avg)%
24.33
25.46
25.02
22.76
21.24
20.64
21.76
20.43
21.12
20.29
17.85
20.64
21.50
76
27.92
FCF margin%
31.52
29.29
32.03
32.44
31.82
34.63
31.72
31.61
31.65
33.42
7.90
31.72
31.77
18
0.702
FCF / Net incomex
0.560
0.626
0.737
0.855
0.876
0.999
0.976
1.146
1.286
1.355
1.023
1.146
0.926
57
22.67
ROIC%
25.55
27.74
27.43
25.49
23.00
24.97
27.12
29.80
28.36
28.63
15.64
28.36
27.28
94
28.79
Return on equity%
16.20
18.19
20.36
18.95
16.39
13.54
14.69
16.97
17.79
16.84
15.97
16.84
16.91
13
12.47
Return on assets%
8.68
7.47
6.97
6.07
6.52
9.03
11.81
10.09
9.59
7.10
21.18
9.59
8.08
81
0.93
EPS¥
0.56
0.62
0.64
0.71
0.82
0.86
0.93
1.03
1.19
1.35
0.96
10.49%
9.90%
—
17.22
EPS growth%
26.21
24.55
23.54
26.24
26.11
26.81
25.84
28.41
25.65
23.89
5.55
25.84
25.98
70
1.09
Bookvalue per sh¥
1.49
1.64
1.71
1.70
1.59
1.48
1.56
1.73
1.63
1.55
0.79
(0.51%)
0.59%
—
0.23
FCF per share¥
1.64
1.68
1.72
1.98
2.01
2.10
2.34
2.48
2.45
2.75
0.67
6.44%
6.51%
—
0.68
Dividend per sh¥
0.49
0.51
0.54
0.53
0.58
0.50
0.54
0.54
0.50
0.45
1.16
(4.78%)
(1.67%)
—
8.57
Div yield (avg)%
18.83
20.58
23.03
20.22
20.37
22.63
20.24
18.94
18.32
16.89
25.23
18.94
20.23
43
12.93
Payout ratio%
29.94
32.46
30.64
28.21
30.56
28.37
28.11
26.48
24.95
23.53
4.56
26.48
28.29
42
1.147
Shares (diluted)B
0.984
1.019
1.040
0.980
0.992
0.928
0.919
0.960
1.014
1.138
1.145
2.79%
0.65%
9
3.20
Buyback yield%
17.69
19.35
22.30
24.11
26.97
29.08
26.87
28.73
30.65
32.39
12.80
29.08
26.92
45
0.190
D/E ratiox
1.903
2.131
2.403
2.360
2.459
2.478
2.450
2.470
2.761
2.740
1.693
2.478
2.455
95
1.015
Enterprise value¥B
1.297
1.377
1.361
1.489
1.670
1.655
1.721
1.723
1.772
1.631
2.023
(0.47%)
1.93%
13
0.383
LT debt¥B
2.568
2.391
2.424
2.528
2.626
2.387
2.654
2.668
2.882
3.001
2.377
2.71%
1.50%
77
Revenue
¥2.240B
0.98%
1.00×
Cost of revenue
¥1.082B
0.72%
0.97×
Operating expenses
¥490.2M
1.78%
1.08×