2.517
Revenue¥B
4.349
4.532
4.869
5.173
5.498
5.708
5.958
6.163
6.645
7.057
2.781
5.12%
5.49%
50
7.60
Revenue growth%
13.73
13.22
13.89
13.39
15.55
15.66
16.71
18.42
16.59
17.96
13.17
16.71
15.60
48
6.53
Gross margin%
13.11
11.02
8.30
10.13
11.88
14.00
15.81
17.05
14.97
15.66
23.40
15.66
13.56
75
12.64
Operating margin%
22.01
23.62
21.24
19.10
21.74
20.13
17.49
19.20
17.69
15.61
29.66
17.69
19.66
45
24.78
Net margin%
23.90
21.10
23.89
24.52
26.60
26.91
29.02
31.85
34.82
34.41
10.57
31.85
26.75
26
24.77
P/E ratio (avg)x
12.55
12.98
12.10
10.67
9.888
10.75
10.95
9.760
8.755
7.983
29.46
9.760
10.71
5
7.850
EV/EBITx
38.12
42.23
40.03
42.74
47.66
45.52
44.72
50.83
48.50
56.28
6.932
48.50
45.12
51
23.32
FCF yield (avg)%
7.15
8.59
8.71
7.23
8.16
5.52
6.35
7.78
9.70
6.95
6.47
6.95
7.50
37
23.35
FCF margin%
13.91
16.66
14.05
14.49
16.28
15.55
15.49
18.14
20.74
19.99
24.10
18.14
15.91
53
0.137
FCF / Net incomex
1.331
1.378
1.433
1.477
1.696
1.891
1.877
1.904
2.138
2.092
0.153
1.904
1.787
16
13.92
ROIC%
14.43
13.27
15.41
14.60
15.60
14.91
17.47
20.25
20.72
21.27
6.79
20.25
15.51
45
2.69
Return on equity%
31.49
32.11
30.64
29.71
31.82
29.98
29.71
30.73
29.46
28.64
9.25
29.71
30.31
8
16.48
Return on assets%
0.76
1.22
2.83
2.74
1.59
0.40
0.40
0.40
0.75
0.40
18.72
0.40
0.75
46
322.14
EPS¥
67.20
72.00
61.40
60.73
55.14
59.91
59.10
56.81
59.65
51.27
348.63
(1.45%)
(2.94%)
—
12.65
EPS growth%
0.40
2.69
3.01
2.65
4.16
7.09
7.96
8.94
11.38
9.04
11.43
8.94
5.63
13
303.88
Bookvalue per sh¥
351.33
316.25
290.32
282.10
241.08
216.27
206.07
219.79
232.57
235.77
394.91
(0.44%)
(3.22%)
—
349.10
FCF per share¥
316.01
352.62
359.16
397.67
425.37
462.37
452.77
439.01
475.13
506.94
207.57
3.57%
5.61%
—
141.64
Dividend per sh¥
317.33
285.53
282.84
275.56
286.60
258.24
241.01
210.04
214.57
214.87
372.96
(5.60%)
(4.42%)
—
28.90
Div yield (avg)%
28.02
27.94
30.06
29.18
26.60
27.51
25.21
23.71
21.79
20.72
27.50
23.71
27.05
70
23.51
Payout ratio%
0.61
0.40
2.44
0.40
0.40
2.60
1.27
0.40
0.40
2.53
11.66
1.27
0.50
57
12.52
Shares (diluted)M
17.22
19.37
20.17
23.06
26.68
26.04
30.98
30.41
33.40
32.08
12.71
3.75%
6.35%
20
28.88
Buyback yield%
11.25
11.40
9.22
9.28
11.87
10.80
11.39
13.26
15.96
13.28
15.90
13.26
11.39
28
0.629
D/E ratiox
0.251
0.287
0.299
0.314
0.354
0.394
0.408
0.390
0.396
0.429
1.042
0.396
0.372
20
5.691
Enterprise value¥B
5.690
6.028
6.567
6.260
6.552
5.859
5.188
5.650
5.305
5.705
1.146
(2.73%)
0.78%
30
5.685
LT debt¥B
3.987
3.796
3.577
3.313
3.762
4.136
4.180
4.148
4.719
5.214
4.478
6.75%
2.31%
81
Revenue
¥7.057B
5.49%
1.00×
Cost of revenue
¥4.794B
5.59%
1.01×
Operating expenses
¥1.047B
5.54%
1.00×