36.24
Revenue¥B
24.80
26.68
28.63
30.01
31.65
34.00
36.19
38.09
40.24
43.11
40.36
6.38%
6.03%
37
29.64
Revenue growth%
0.64
0.40
0.40
0.40
1.02
1.93
1.59
0.40
3.39
1.33
26.06
1.59
0.83
80
22.25
Gross margin%
21.52
18.74
19.97
18.94
19.17
20.23
21.27
20.78
18.44
20.84
15.52
20.78
20.10
67
20.73
Operating margin%
12.27
11.77
9.14
10.86
9.85
12.05
13.89
12.44
12.08
14.08
9.28
12.44
12.07
59
5.55
Net margin%
33.67
30.68
32.16
31.05
32.50
33.45
31.18
32.13
35.13
36.80
27.06
33.45
32.33
22
31.31
P/E ratio (avg)x
36.06
39.63
44.80
47.70
46.51
49.25
48.56
48.51
52.53
56.89
33.27
49.25
48.11
62
34.98
EV/EBITx
16.46
17.32
18.07
18.78
19.47
19.39
20.96
21.64
22.39
20.69
9.688
20.96
19.43
90
21.79
FCF yield (avg)%
17.85
19.60
21.95
23.97
23.45
23.62
24.36
24.27
25.83
27.01
21.29
24.36
23.80
59
20.45
FCF margin%
0.51
0.40
3.35
3.60
4.09
2.27
1.29
3.04
4.58
6.23
9.81
3.04
3.20
12
1.532
FCF / Net incomex
1.646
1.850
1.896
1.840
1.816
1.883
1.990
2.027
2.056
2.265
0.766
2.027
1.890
23
8.95
ROIC%
33.41
33.67
33.53
35.15
37.22
37.98
37.61
35.24
36.97
34.83
4.08
36.97
35.20
7
19.06
Return on equity%
19.93
20.99
19.81
19.43
20.94
22.63
24.26
23.44
24.71
25.06
20.99
24.26
21.81
13
9.48
Return on assets%
7.89
10.43
13.37
16.25
14.84
15.78
17.43
20.19
21.56
20.17
22.77
20.17
16.02
27
48.94
EPS¥
31.14
31.68
29.85
28.30
26.49
28.29
27.07
25.83
23.94
20.96
52.72
(4.57%)
(4.09%)
—
9.40
EPS growth%
26.39
23.81
26.76
28.24
27.16
27.23
25.67
26.48
27.03
29.28
29.91
27.03
26.89
32
61.00
Bookvalue per sh¥
82.19
85.65
86.34
89.00
86.05
86.82
97.21
108.94
120.06
116.69
146.19
6.28%
4.86%
—
189.85
FCF per share¥
252.02
248.22
283.07
291.00
282.75
297.64
342.58
395.14
396.88
453.68
113.49
9.92%
7.13%
—
68.54
Dividend per sh¥
98.65
104.59
90.01
87.59
91.60
89.45
96.16
97.34
93.94
93.65
123.42
0.44%
(1.21%)
—
19.26
Div yield (avg)%
7.49
6.96
5.27
4.72
3.44
4.93
4.03
2.62
5.13
5.14
18.29
4.93
5.03
56
16.61
Payout ratio%
21.06
23.49
21.13
22.30
24.77
23.65
24.76
27.70
28.75
29.10
8.37
27.70
24.21
16
166.7
Shares (diluted)M
239.2
289.6
315.2
373.2
411.1
473.5
470.5
495.8
578.4
660.7
163.2
9.95%
12.06%
14
18.26
Buyback yield%
22.01
21.40
22.53
23.94
25.02
26.01
26.81
24.55
21.90
24.29
14.19
24.55
24.12
64
0.293
D/E ratiox
1.124
1.255
1.139
1.233
1.157
1.087
1.093
1.088
1.183
1.335
1.627
1.093
1.148
46
15.53
Enterprise value¥B
5.721
5.034
5.011
4.928
5.207
5.014
4.695
4.358
4.509
4.525
17.97
(2.76%)
(2.91%)
27
12.09
LT debt¥B
2.262
2.133
2.244
2.178
2.004
2.066
2.063
2.209
2.434
2.671
43.17
5.92%
2.32%
87
Revenue
¥43.11B
6.03%
1.00×
Cost of revenue
¥28.36B
5.72%
0.97×
Operating expenses
¥9.722B
6.21%
1.02×