1.138
Revenue¥B
1.003
1.009
1.024
1.063
1.070
1.094
1.085
1.116
1.128
1.133
1.193
1.15%
1.20%
92
14.98
Revenue growth%
19.52
17.43
17.62
18.03
16.46
15.38
17.87
17.65
18.93
19.41
6.26
17.87
17.76
6
10.55
Gross margin%
16.91
17.84
18.95
20.00
17.57
19.58
17.61
20.58
18.14
16.07
7.69
18.14
17.99
5
13.30
Operating margin%
11.11
12.63
10.35
13.19
12.88
14.27
17.11
20.02
17.22
17.15
14.01
17.15
13.73
54
29.39
Net margin%
36.67
37.96
36.55
37.31
38.19
37.55
37.66
36.65
38.02
38.97
13.02
37.66
37.61
33
6.217
P/E ratio (avg)x
22.65
23.57
21.01
20.59
21.28
19.29
19.02
17.95
16.85
16.34
33.62
17.95
19.94
12
6.769
EV/EBITx
36.44
41.72
46.40
48.37
46.42
43.45
43.87
45.61
52.10
50.20
27.60
45.61
46.01
78
26.86
FCF yield (avg)%
23.91
21.67
20.53
22.47
19.70
20.44
21.69
20.56
19.19
20.16
5.95
20.44
20.54
68
3.83
FCF margin%
12.93
13.40
15.22
17.83
16.37
15.39
13.79
16.75
16.68
17.22
21.15
16.68
15.88
88
1.532
FCF / Net incomex
0.905
0.840
0.897
0.768
0.692
0.591
0.616
0.542
0.465
0.504
1.401
0.542
0.654
54
2.89
ROIC%
24.09
26.21
26.25
25.04
23.42
22.90
20.66
21.70
20.99
21.08
22.28
21.08
23.16
89
9.34
Return on equity%
19.45
17.30
17.83
16.72
14.78
17.06
18.39
15.72
15.61
15.14
26.79
15.72
16.89
64
2.55
Return on assets%
12.34
9.87
9.33
10.78
13.40
12.67
13.68
12.57
12.44
15.05
29.74
12.67
12.51
22
410.14
EPS¥
482.84
478.25
487.65
533.48
502.89
539.11
535.63
549.57
545.53
560.30
452.59
2.19%
1.62%
—
4.68
EPS growth%
22.97
22.64
25.27
27.84
26.74
25.20
23.10
23.38
21.51
19.57
5.28
23.10
23.24
16
253.92
Bookvalue per sh¥
341.44
328.59
328.18
363.67
371.14
432.15
448.93
496.11
501.27
527.80
93.58
7.30%
4.72%
—
526.59
FCF per share¥
198.77
208.09
182.03
161.95
148.52
157.50
150.33
161.72
163.68
155.10
177.81
0.87%
(3.26%)
—
308.11
Dividend per sh¥
604.25
600.76
583.53
612.06
691.69
718.11
680.29
626.56
633.88
686.43
157.04
(0.15%)
1.82%
—
27.03
Div yield (avg)%
7.73
9.32
11.48
12.53
10.98
9.37
8.61
6.56
8.17
9.80
7.50
8.61
9.34
40
24.99
Payout ratio%
21.43
19.83
21.58
20.35
17.59
19.93
20.31
18.54
17.96
16.15
24.19
18.54
19.88
31
2.315
Shares (diluted)M
2.489
2.507
2.213
2.430
2.386
2.436
2.711
2.877
2.685
2.900
2.235
3.98%
2.53%
67
13.20
Buyback yield%
16.60
14.17
17.13
19.41
20.67
21.63
19.36
21.99
24.70
25.58
14.80
21.99
20.04
35
0.294
D/E ratiox
1.723
1.749
1.941
2.004
2.281
2.586
2.519
2.573
2.982
2.989
1.616
2.586
2.400
62
241.7
Enterprise value¥M
188.7
178.7
154.0
162.2
166.7
163.6
161.8
140.5
127.1
136.6
135.4
(3.90%)
(3.37%)
36
314.1
LT debt¥M
440.0
458.1
438.8
459.8
488.8
480.7
490.0
499.1
532.8
503.4
899.4
0.59%
2.30%
64
Revenue
¥1.133B
1.20%
1.00×
Cost of revenue
¥664.5M
1.55%
1.03×
Operating expenses
¥191.3M
0.51%
0.93×