2.001
Revenue¥B
4.332
4.493
4.734
4.923
5.257
5.590
5.815
6.122
6.329
6.762
2.195
5.16%
5.02%
13
26.59
Revenue growth%
34.13
33.11
30.78
32.24
33.35
30.98
31.09
30.30
31.28
33.91
19.32
31.09
31.76
18
22.00
Gross margin%
22.46
24.09
23.05
20.70
20.14
17.90
20.68
18.19
16.25
13.98
12.20
17.90
20.41
32
22.07
Operating margin%
0.40
0.40
0.40
1.74
3.22
4.60
7.32
6.33
7.73
6.12
19.59
6.33
3.91
64
23.69
Net margin%
9.94
11.24
14.24
12.37
14.83
17.07
17.50
17.73
19.53
20.28
23.49
17.73
15.95
43
13.93
P/E ratio (avg)x
23.00
21.53
19.04
20.81
19.37
17.07
18.93
19.03
20.20
21.40
13.67
19.03
19.78
49
34.42
EV/EBITx
12.28
13.13
13.34
13.02
13.30
13.65
14.61
17.15
17.72
18.96
14.28
17.15
13.50
75
2.63
FCF yield (avg)%
24.22
23.05
24.19
25.47
26.48
23.70
21.79
19.18
16.67
14.38
29.43
19.18
23.38
51
18.06
FCF margin%
4.54
5.70
8.12
10.51
13.28
12.91
13.50
15.16
18.13
20.84
27.56
15.16
13.10
94
1.166
FCF / Net incomex
1.577
1.628
1.820
2.090
2.375
2.305
2.446
2.733
2.901
3.162
0.562
2.733
2.340
95
23.97
ROIC%
19.02
18.38
20.47
19.99
21.02
21.39
22.35
24.77
22.69
20.71
23.99
22.35
20.86
63
14.99
Return on equity%
31.46
30.76
33.28
31.08
32.14
29.78
29.94
29.37
30.34
27.83
26.77
29.78
30.55
15
29.10
Return on assets%
10.29
9.50
10.51
9.92
12.01
11.54
12.64
15.63
13.63
15.52
2.61
13.63
11.78
33
211.69
EPS¥
144.31
161.24
166.18
180.32
195.80
208.82
237.16
241.97
258.14
310.17
219.89
9.64%
8.81%
—
18.80
EPS growth%
12.27
11.14
12.65
12.09
13.92
16.09
14.50
12.21
13.88
16.34
26.06
14.50
13.27
58
46.73
Bookvalue per sh¥
213.61
222.97
219.76
234.35
242.86
237.85
226.59
242.69
224.20
237.12
295.44
(0.48%)
1.45%
—
255.40
FCF per share¥
320.48
302.61
308.81
299.41
289.44
300.79
320.11
322.73
341.82
362.99
265.36
4.63%
1.31%
—
233.26
Dividend per sh¥
147.69
136.49
145.22
158.54
172.75
174.67
184.68
179.34
177.46
176.77
273.29
0.46%
2.37%
—
6.49
Div yield (avg)%
5.47
4.85
6.96
4.42
3.92
5.97
5.99
6.58
6.97
9.10
7.49
6.58
5.98
69
26.60
Payout ratio%
7.87
9.32
9.90
7.99
10.10
10.42
9.42
12.03
12.77
11.64
2.88
11.64
10.00
22
20.69
Shares (diluted)M
25.50
29.87
31.55
30.33
31.08
30.84
30.54
34.70
41.16
41.28
19.54
5.84%
4.70%
42
27.52
Buyback yield%
13.67
13.16
13.40
15.85
18.48
19.10
21.43
24.03
22.90
24.16
10.75
22.90
18.79
77
1.159
D/E ratiox
1.286
1.395
1.482
1.657
1.950
1.850
2.114
2.141
2.436
2.494
0.372
2.141
1.900
90
4.825
Enterprise value¥B
3.849
3.727
3.982
3.639
3.657
3.470
3.453
3.452
3.701
3.747
2.601
0.48%
0.28%
18
2.538
LT debt¥B
0.755
0.683
0.660
0.587
0.659
0.632
0.630
0.703
0.770
0.737
1.526
2.27%
0.20%
29
Revenue
¥6.762B
5.02%
1.00×
Cost of revenue
¥4.734B
5.02%
1.00×
Operating expenses
¥795.4M
4.55%
0.96×