0.947
Revenue¥B
2.727
2.833
2.960
2.964
3.031
3.053
3.207
3.238
3.352
3.362
1.017
2.09%
2.50%
78
12.39
Revenue growth%
12.43
13.49
15.22
14.86
13.34
10.42
12.31
14.84
17.24
15.13
13.78
14.84
14.17
64
10.49
Gross margin%
3.14
5.46
6.96
4.45
5.11
5.85
6.22
9.02
11.56
13.88
20.09
9.02
6.04
91
24.98
Operating margin%
29.22
32.11
29.80
27.60
29.05
28.64
25.82
23.99
21.40
19.67
7.28
23.99
28.12
37
18.35
Net margin%
18.05
19.64
21.45
22.39
20.95
19.27
21.96
23.95
25.75
25.45
27.59
23.95
21.70
65
23.64
P/E ratio (avg)x
35.35
36.82
33.14
34.23
32.21
30.42
27.28
23.97
21.76
21.03
31.80
23.97
31.31
58
30.02
EV/EBITx
20.04
21.54
24.31
28.49
29.88
28.53
30.25
32.62
35.41
33.92
30.31
32.62
29.20
13
27.30
FCF yield (avg)%
18.37
20.26
19.80
18.60
17.57
17.40
16.92
18.49
19.62
18.42
25.02
18.42
18.46
44
21.85
FCF margin%
20.42
21.12
21.52
23.46
23.52
24.10
21.28
21.23
21.61
21.17
13.92
21.28
21.40
50
0.631
FCF / Net incomex
0.314
0.327
0.343
0.386
0.401
0.483
0.508
0.589
0.679
0.819
0.425
0.589
0.442
69
23.32
ROIC%
29.20
29.58
29.58
31.43
29.92
32.48
31.68
32.59
31.22
32.26
11.36
32.26
31.32
37
28.82
Return on equity%
24.15
22.17
22.37
20.83
17.85
16.12
15.86
13.66
15.25
17.02
26.40
15.86
17.44
78
4.06
Return on assets%
23.15
22.02
22.33
19.93
18.51
21.44
19.95
17.49
20.44
20.98
17.11
20.44
20.71
93
2.53
EPS¥
1.31
1.38
1.53
1.48
1.43
1.41
1.63
1.52
1.46
1.64
2.83
2.70%
3.03%
—
12.46
EPS growth%
4.49
4.09
2.77
4.22
5.21
7.18
10.03
12.34
10.85
13.70
2.02
10.85
6.20
42
2.30
Bookvalue per sh¥
0.68
0.72
0.63
0.58
0.56
0.57
0.62
0.59
0.61
0.63
1.84
2.48%
(1.94%)
—
3.46
FCF per share¥
0.56
0.61
0.62
0.62
0.66
0.67
0.64
0.68
0.67
0.72
2.37
1.78%
3.48%
—
2.20
Dividend per sh¥
3.71
3.92
3.76
3.44
3.41
3.35
3.56
3.97
4.40
4.06
3.45
3.57%
0.82%
—
7.31
Div yield (avg)%
18.08
16.14
17.67
18.85
16.15
18.63
20.06
21.88
20.34
19.50
6.36
20.06
18.74
92
15.54
Payout ratio%
10.31
11.14
10.34
8.18
9.21
10.77
10.91
13.65
11.44
9.25
3.19
10.91
10.56
36
804.7
Shares (diluted)M
753.3
793.5
862.5
834.7
823.5
813.4
823.0
879.2
905.8
917.7
800.7
2.19%
1.26%
57
8.19
Buyback yield%
12.40
10.41
12.71
12.77
13.67
14.01
12.48
10.14
10.30
10.49
24.83
10.49
12.44
10
0.755
D/E ratiox
1.348
1.468
1.543
1.668
1.834
1.950
2.024
2.299
2.592
2.618
1.309
2.299
1.892
51
1.759
Enterprise value¥B
1.751
1.576
1.719
1.580
1.536
1.507
1.417
1.513
1.310
1.361
2.530
(2.38%)
(3.03%)
89
2.507
LT debt¥B
1.254
1.341
1.302
1.344
1.276
1.452
1.653
1.926
2.123
2.476
2.698
14.17%
7.47%
20
Revenue
¥3.362B
2.50%
1.00×
Cost of revenue
¥2.057B
2.82%
1.03×
Operating expenses
¥636.9M
1.74%
0.93×