0.713
Revenue¥B
1.712
1.744
1.842
1.878
1.905
1.955
1.973
2.034
2.152
2.227
0.791
3.17%
3.03%
58
19.03
Revenue growth%
6.37
8.14
8.23
9.57
10.68
10.36
9.43
11.55
10.11
10.72
21.70
10.36
9.84
46
12.79
Gross margin%
2.69
2.15
4.76
4.24
4.60
7.46
6.21
8.30
9.33
9.16
28.58
8.30
5.49
91
14.38
Operating margin%
27.20
27.21
29.98
31.74
30.92
28.90
31.44
29.78
27.45
27.66
23.06
28.90
29.34
50
23.99
Net margin%
10.29
9.34
11.11
10.72
11.35
10.89
8.47
10.89
10.87
13.53
14.74
10.89
10.88
47
9.153
P/E ratio (avg)x
13.12
13.86
13.41
11.96
10.39
10.87
10.57
10.69
10.09
9.683
25.95
10.57
10.78
91
33.94
EV/EBITx
13.85
13.72
13.55
11.83
10.94
10.59
10.96
9.440
9.508
9.530
23.29
9.530
10.95
94
11.49
FCF yield (avg)%
7.08
8.47
5.68
4.57
6.93
5.90
4.37
5.39
5.03
5.41
18.81
5.39
5.55
73
11.30
FCF margin%
22.52
19.93
20.66
20.67
23.53
23.84
22.43
23.24
21.90
21.50
22.80
22.43
22.17
35
0.323
FCF / Net incomex
0.645
0.588
0.594
0.622
0.680
0.657
0.599
0.646
0.715
0.739
1.706
0.657
0.645
39
7.52
ROIC%
5.18
3.04
1.27
0.40
0.70
3.07
4.66
5.50
6.25
9.10
10.74
5.50
3.87
86
12.94
Return on equity%
31.15
33.33
30.55
32.86
35.62
36.68
34.51
34.14
34.73
35.58
22.92
34.73
34.33
72
23.68
Return on assets%
11.80
8.92
10.20
9.08
8.00
7.40
4.43
3.52
3.73
4.93
28.06
4.43
7.70
43
40.11
EPS¥
68.64
66.68
70.78
81.10
88.26
99.19
114.72
131.33
122.17
112.89
42.03
5.05%
4.52%
—
19.70
EPS growth%
7.43
9.94
12.70
13.75
16.60
17.85
16.03
15.74
16.88
15.40
12.53
16.03
15.57
73
24.27
Bookvalue per sh¥
91.27
90.04
98.27
101.56
93.08
93.10
87.31
84.03
92.16
91.07
54.64
(0.44%)
0.85%
—
22.99
FCF per share¥
92.52
98.88
86.58
92.31
82.04
88.38
86.82
88.71
80.16
71.38
102.67
(2.75%)
(2.56%)
—
49.04
Dividend per sh¥
133.24
120.78
115.72
112.58
111.80
120.04
112.29
113.33
127.27
138.30
41.48
4.35%
0.50%
—
13.97
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.90
0.40
0.40
0.40
0.40
18.13
0.40
0.40
12
2.98
Payout ratio%
33.22
31.68
29.65
26.95
26.28
25.99
23.80
22.57
22.26
20.00
23.94
22.57
26.13
19
11.35
Shares (diluted)M
16.90
19.98
22.34
24.38
28.88
34.71
39.70
46.38
46.90
49.05
11.17
11.17%
11.93%
82
29.08
Buyback yield%
12.12
11.86
13.02
12.99
13.47
11.63
10.73
8.76
10.13
10.48
23.98
10.48
11.75
81
0.725
D/E ratiox
1.841
1.917
2.241
2.516
2.881
3.171
3.077
2.914
3.167
3.708
0.196
3.167
2.897
71
0.796
Enterprise value¥B
0.491
0.542
0.557
0.613
0.666
0.692
0.720
0.820
0.775
0.838
1.507
4.71%
6.70%
26
2.043
LT debt¥B
0.313
0.296
0.296
0.333
0.360
0.364
0.325
0.341
0.313
0.292
2.261
(4.07%)
(1.12%)
7
Revenue
¥2.227B
3.03%
1.00×
Cost of revenue
¥1.370B
2.76%
0.97×
Operating expenses
¥482.6M
3.38%
1.03×