2.325
Revenue¥B
7.048
7.208
7.626
8.051
8.390
8.573
8.970
9.328
9.669
10.18
2.469
3.95%
4.11%
14
8.97
Revenue growth%
12.11
14.45
12.89
12.07
13.31
15.03
12.26
13.14
13.50
10.76
22.20
13.14
13.02
86
24.78
Gross margin%
9.68
11.17
11.22
12.06
12.58
13.79
12.34
9.81
12.19
12.75
16.52
12.34
12.12
9
8.89
Operating margin%
16.45
17.76
14.83
13.51
14.34
13.87
11.39
8.46
8.43
7.80
5.36
8.46
13.69
42
26.55
Net margin%
14.89
15.03
17.00
19.88
17.90
15.04
17.23
16.42
19.10
17.27
27.74
17.23
17.12
82
25.94
P/E ratio (avg)x
24.68
24.04
27.39
25.08
26.54
25.21
25.11
27.54
26.18
29.80
29.00
26.18
25.70
80
12.46
EV/EBITx
28.15
30.43
30.24
30.92
30.47
32.59
35.29
35.14
40.41
46.02
24.60
35.29
31.76
29
4.47
FCF yield (avg)%
2.23
3.39
5.28
8.02
6.06
6.60
6.84
8.00
9.45
10.79
2.74
8.00
6.72
21
3.37
FCF margin%
28.47
28.72
27.87
26.03
28.40
26.99
28.71
26.46
27.52
28.46
24.96
27.52
28.14
13
0.114
FCF / Net incomex
0.700
0.702
0.753
0.744
0.703
0.670
0.615
0.640
0.652
0.673
1.593
0.652
0.686
83
22.30
ROIC%
17.48
20.21
17.53
16.95
18.70
17.27
15.97
14.03
15.59
14.83
14.14
15.59
17.11
74
11.94
Return on equity%
20.50
22.01
23.17
20.32
18.32
16.07
16.83
15.93
17.89
20.11
20.32
16.83
19.22
13
9.70
Return on assets%
29.30
26.93
24.54
25.09
22.86
22.04
22.68
23.21
24.62
25.68
5.45
23.21
24.58
14
127.71
EPS¥
61.91
66.88
58.42
60.57
60.08
53.01
50.95
45.00
42.33
38.36
138.28
(8.58%)
(4.54%)
—
7.49
EPS growth%
22.33
23.66
21.27
22.72
24.79
23.27
23.51
21.07
19.95
19.13
7.91
21.07
22.52
30
108.25
Bookvalue per sh¥
91.79
99.21
96.59
98.19
100.80
109.01
99.10
105.44
96.92
99.69
68.79
(0.22%)
(0.29%)
—
58.38
FCF per share¥
152.73
172.01
167.72
163.38
147.22
148.54
163.61
152.91
154.90
151.44
112.47
0.57%
0.90%
—
116.27
Dividend per sh¥
120.45
128.65
127.44
136.31
144.15
138.38
143.20
162.38
154.49
154.13
214.37
1.35%
2.88%
—
12.33
Div yield (avg)%
13.40
14.88
16.25
17.05
17.61
18.62
19.76
20.11
18.53
16.14
27.58
18.62
17.33
29
5.24
Payout ratio%
24.09
24.48
26.94
27.36
28.67
30.99
33.31
32.23
32.05
30.75
21.77
32.05
29.71
74
45.02
Shares (diluted)M
81.21
88.24
102.5
121.6
127.5
142.3
150.1
160.2
175.8
183.2
44.84
7.52%
9.79%
28
9.04
Buyback yield%
12.42
13.11
10.79
9.20
10.88
11.96
11.22
12.77
10.78
12.24
24.07
11.96
11.59
48
0.651
D/E ratiox
0.246
0.257
0.236
0.230
0.243
0.225
0.226
0.207
0.226
0.229
0.586
0.226
0.230
95
7.166
Enterprise value¥B
5.113
5.755
6.763
7.606
9.037
9.222
10.45
11.38
12.22
12.78
13.83
7.18%
11.64%
75
9.136
LT debt¥B
1.760
1.927
1.765
1.785
1.607
1.795
1.868
1.887
2.082
2.328
1.368
7.69%
4.03%
72
Revenue
¥10.18B
4.11%
1.00×
Cost of revenue
¥5.458B
3.92%
0.98×
Operating expenses
¥1.589B
4.12%
1.00×