2.124
Revenue¥B
3.865
4.023
4.198
4.320
4.391
4.495
4.617
4.672
4.768
4.816
2.223
1.86%
2.35%
66
20.33
Revenue growth%
1.28
0.40
2.52
2.30
0.40
2.33
3.73
3.19
5.58
3.59
18.03
3.59
2.42
68
7.34
Gross margin%
19.72
18.55
16.13
16.10
18.60
19.22
21.59
24.15
25.80
28.68
28.85
24.15
19.47
39
25.15
Operating margin%
24.26
22.33
23.68
25.51
26.40
26.06
26.57
28.83
25.86
23.47
25.53
26.06
25.68
63
29.83
Net margin%
7.95
6.48
5.11
5.98
3.88
1.11
0.54
2.87
3.72
1.68
16.83
1.68
3.80
27
18.02
P/E ratio (avg)x
18.81
20.76
19.85
20.39
20.27
22.32
21.68
20.58
19.85
18.41
31.91
20.58
20.33
30
11.20
EV/EBITx
28.47
27.14
28.10
31.25
33.51
30.34
30.73
33.95
32.12
33.68
12.67
32.12
30.99
50
5.42
FCF yield (avg)%
26.69
23.96
24.40
24.12
22.57
20.26
18.90
17.57
17.61
20.38
5.64
18.90
21.47
74
9.62
FCF margin%
26.54
26.23
25.16
22.98
21.07
21.25
18.92
18.61
20.29
23.12
21.59
20.29
22.11
36
0.587
FCF / Net incomex
0.980
0.998
0.945
0.945
0.970
0.942
0.863
0.980
1.069
1.195
1.023
0.980
0.975
13
22.24
ROIC%
29.94
31.58
33.07
33.28
31.72
34.64
32.32
34.47
35.22
34.80
20.02
34.64
33.17
8
7.16
Return on equity%
15.31
17.08
14.87
17.23
18.03
16.43
17.13
16.86
14.84
13.72
5.15
16.43
16.64
77
29.88
Return on assets%
8.45
10.67
11.56
9.23
8.54
8.87
6.07
7.45
4.91
7.51
21.97
7.45
8.50
82
32.04
EPS¥
15.90
17.05
16.57
17.94
15.38
15.24
13.68
13.11
12.38
11.29
32.71
(6.00%)
(3.09%)
—
19.23
EPS growth%
27.27
29.81
30.83
30.58
29.59
27.05
26.75
29.47
26.78
26.50
27.21
26.78
28.37
84
22.87
Bookvalue per sh¥
20.69
21.40
19.46
20.10
19.57
18.58
18.08
18.87
19.66
18.33
16.14
(1.30%)
(2.08%)
—
34.29
FCF per share¥
27.18
27.77
27.25
25.82
26.06
24.46
25.58
28.25
30.07
29.46
9.82
2.49%
0.80%
—
15.04
Dividend per sh¥
42.08
40.42
41.73
40.55
47.60
51.42
57.29
56.85
55.37
63.40
26.97
5.90%
5.82%
—
19.03
Div yield (avg)%
25.90
24.97
25.89
26.22
25.97
24.42
24.90
27.30
26.72
25.02
9.53
25.02
25.90
49
24.14
Payout ratio%
18.11
16.19
16.04
18.19
15.86
18.66
17.72
16.06
16.63
19.04
29.13
17.72
17.17
19
40.62
Shares (diluted)M
37.14
43.40
41.54
42.84
48.32
55.84
54.22
57.82
59.20
59.64
40.38
4.30%
5.00%
41
8.21
Buyback yield%
7.32
5.15
2.81
4.67
5.91
5.35
3.62
2.06
0.64
0.40
20.80
2.06
4.14
55
1.051
D/E ratiox
0.895
0.917
0.922
0.919
1.033
1.147
1.200
1.377
1.573
1.667
1.707
1.377
1.090
9
3.323
Enterprise value¥B
2.328
2.027
2.106
1.863
2.044
1.770
1.544
1.403
1.274
1.156
4.114
(10.77%)
(7.39%)
71
0.455
LT debt¥B
1.077
0.963
1.055
1.021
1.077
1.065
0.987
0.991
1.039
1.011
0.316
(1.25%)
(1.64%)
80
Revenue
¥4.816B
2.35%
1.00×
Cost of revenue
¥3.100B
2.12%
0.98×
Operating expenses
¥786.4M
3.14%
1.08×
Property and equipment
18.91%
Goodwill & intangibles
17.38%