1.255
Revenue¥B
2.530
2.569
2.614
2.645
2.757
2.885
3.003
3.087
3.135
3.306
1.350
3.70%
2.82%
74
23.64
Revenue growth%
18.04
21.03
22.15
25.13
24.69
27.04
26.29
29.26
29.01
26.51
11.26
27.04
25.71
30
29.82
Gross margin%
26.77
27.79
27.80
24.94
22.29
19.93
22.44
21.90
18.97
18.89
25.45
19.93
22.37
85
10.06
Operating margin%
26.41
25.21
26.30
24.80
23.40
22.21
22.96
24.04
24.42
22.67
28.48
22.96
24.23
95
24.73
Net margin%
24.29
26.57
24.62
25.27
26.94
25.26
24.03
26.52
27.30
30.15
17.09
26.52
25.90
11
27.36
P/E ratio (avg)x
37.94
35.49
39.58
39.69
39.17
40.82
44.93
50.48
51.82
58.90
37.76
50.48
40.26
38
18.82
EV/EBITx
48.09
49.76
49.07
50.06
51.00
51.99
55.33
55.03
54.22
55.25
19.59
55.03
51.50
20
16.79
FCF yield (avg)%
18.85
21.66
22.49
20.88
22.35
20.91
22.56
23.44
23.94
21.57
18.05
22.56
22.00
64
21.28
FCF margin%
8.84
6.85
4.69
4.56
6.64
6.67
4.96
6.05
6.19
8.12
4.36
6.19
6.42
92
0.887
FCF / Net incomex
1.706
1.702
1.687
1.936
2.233
2.162
2.565
2.658
2.671
3.051
0.604
2.658
2.197
76
15.68
ROIC%
4.56
6.34
6.67
4.28
3.50
6.15
6.77
8.15
8.26
6.27
24.90
6.77
6.31
52
15.16
Return on equity%
29.22
26.84
25.35
28.01
27.59
28.98
30.58
29.55
28.09
26.20
7.36
28.98
28.05
52
13.09
Return on assets%
5.12
5.82
5.87
6.03
6.19
4.64
7.57
9.35
10.12
9.53
6.70
9.35
6.11
24
138.01
EPS¥
547.22
627.47
740.89
808.97
855.95
903.40
994.33
1,048
1,231
1,364
145.65
9.77%
8.93%
—
11.37
EPS growth%
3.46
2.00
1.57
0.40
0.40
0.92
0.40
0.40
0.40
1.68
12.21
0.40
0.66
67
227.75
Bookvalue per sh¥
724.94
707.33
774.94
816.65
796.27
798.11
819.57
957.77
998.55
1,115
380.21
6.97%
6.37%
—
76.76
FCF per share¥
127.84
126.50
123.15
122.03
117.14
127.53
125.97
118.90
123.32
135.87
285.85
3.01%
0.59%
—
366.50
Dividend per sh¥
245.58
264.21
258.18
246.55
241.99
234.75
226.97
204.91
181.84
173.12
391.24
(6.48%)
(3.80%)
—
2.73
Div yield (avg)%
24.76
25.76
26.52
24.39
25.31
23.20
25.04
22.61
21.38
19.81
12.48
22.61
24.57
55
16.16
Payout ratio%
4.33
3.66
5.39
2.40
5.01
5.14
2.29
0.40
1.03
0.40
12.93
1.03
3.03
30
3.505
Shares (diluted)M
4.086
4.268
4.718
5.097
5.027
5.296
4.892
5.332
5.287
5.259
3.555
0.91%
2.56%
72
26.64
Buyback yield%
20.49
22.77
21.61
24.33
26.70
29.09
29.69
28.97
30.35
33.20
2.19
29.69
27.83
27
1.400
D/E ratiox
2.149
2.381
2.743
2.870
3.285
3.290
3.640
3.601
4.107
4.726
0.937
3.640
3.288
75
2.135
Enterprise value¥B
0.963
1.021
1.060
1.029
0.972
1.052
1.136
1.198
1.305
1.181
1.204
3.95%
2.62%
92
2.360
LT debt¥B
1.355
1.438
1.302
1.228
1.213
1.133
1.141
1.242
1.125
1.262
1.836
0.80%
0.34%
45
Revenue
¥3.306B
2.82%
1.00×
Cost of revenue
¥2.100B
2.59%
0.98×
Operating expenses
¥776.6M
3.55%
1.07×