4.840
Revenue¥B
4.714
5.193
5.685
6.180
6.694
7.105
7.822
8.596
9.315
10.12
5.131
8.62%
8.93%
56
13.85
Revenue growth%
13.18
11.90
12.00
10.90
8.39
6.48
4.86
4.61
3.70
5.61
7.71
4.86
7.44
58
9.75
Gross margin%
12.48
11.33
9.63
10.29
12.81
12.18
14.58
14.65
14.65
13.87
29.82
14.58
12.65
70
11.60
Operating margin%
5.39
4.76
3.56
2.83
2.65
1.46
0.40
0.40
0.40
1.98
4.41
0.40
2.31
75
23.00
Net margin%
13.30
16.28
18.01
17.36
17.94
15.59
16.78
17.01
18.32
15.96
7.02
16.78
16.89
25
30.87
P/E ratio (avg)x
48.01
50.65
60.15
64.51
68.97
67.84
68.00
68.38
72.24
71.37
14.95
68.38
67.92
58
25.57
EV/EBITx
30.53
35.59
38.65
45.45
45.35
53.39
56.41
60.26
67.61
75.56
19.54
60.26
49.42
31
16.86
FCF yield (avg)%
14.58
15.21
17.06
14.83
13.00
15.79
18.65
17.87
19.54
20.86
10.23
18.65
16.42
84
20.62
FCF margin%
21.10
18.30
15.97
13.16
14.60
13.75
14.99
13.66
11.67
14.02
7.09
13.75
14.31
14
1.085
FCF / Net incomex
0.666
0.640
0.674
0.637
0.591
0.626
0.558
0.482
0.441
0.378
0.946
0.482
0.608
87
13.52
ROIC%
12.28
10.54
9.74
8.87
11.70
10.99
10.70
12.28
11.05
11.07
4.51
11.05
11.02
19
15.13
Return on equity%
6.28
3.94
4.66
5.50
5.20
5.84
6.09
5.54
7.91
7.52
20.44
6.09
5.69
15
8.27
Return on assets%
3.63
0.74
0.75
0.40
0.87
0.40
1.77
2.29
4.93
2.92
7.31
2.29
1.32
44
132.33
EPS¥
178.61
200.01
194.82
197.20
196.07
221.17
255.71
282.67
304.65
337.33
137.14
11.46%
8.20%
—
27.33
EPS growth%
5.72
4.20
1.62
1.87
1.68
0.40
0.65
0.40
2.51
0.43
18.93
0.43
1.65
58
207.25
Bookvalue per sh¥
51.22
45.10
45.48
40.22
40.20
41.82
41.24
37.36
34.17
32.73
86.56
(4.02%)
(4.86%)
—
153.80
FCF per share¥
318.00
356.47
386.98
423.61
450.87
543.28
576.66
565.47
671.78
765.98
214.39
11.18%
9.52%
—
45.79
Dividend per sh¥
93.85
95.28
95.44
110.00
106.04
109.60
119.63
126.86
145.07
166.22
188.97
9.41%
7.29%
—
12.37
Div yield (avg)%
9.20
6.88
6.98
5.09
5.76
5.13
4.85
2.78
4.45
5.92
4.01
4.85
5.45
37
3.42
Payout ratio%
21.21
18.78
17.61
19.58
22.04
23.87
22.72
23.27
21.17
21.96
21.99
22.72
21.59
91
27.66
Shares (diluted)M
37.37
40.92
41.18
40.17
39.81
41.17
45.59
46.99
52.42
58.38
28.58
7.95%
5.14%
52
4.50
Buyback yield%
25.24
24.70
24.01
25.14
22.20
20.92
18.74
18.62
16.12
17.68
6.50
18.62
21.56
26
1.108
D/E ratiox
1.711
1.909
1.804
2.012
1.956
2.014
2.233
2.120
2.244
2.147
0.171
2.147
2.013
92
2.738
Enterprise value¥B
8.980
10.12
11.23
12.32
14.18
13.85
15.60
17.20
18.75
20.90
9.039
8.07%
9.62%
90
5.022
LT debt¥B
0.678
0.636
0.593
0.578
0.641
0.716
0.687
0.785
0.838
0.818
3.875
5.00%
1.75%
95
Revenue
¥10.12B
8.93%
1.00×
Cost of revenue
¥6.894B
8.99%
1.01×
Operating expenses
¥1.670B
8.38%
0.95×
Goodwill & intangibles
15.27%