74.83
Revenue¥B
54.50
57.58
60.29
62.62
65.74
67.81
70.93
74.00
76.62
77.59
79.97
3.37%
3.91%
16
27.59
Revenue growth%
20.07
17.19
14.35
11.57
11.26
11.94
13.95
11.63
10.87
10.20
27.51
11.63
11.79
88
12.40
Gross margin%
13.57
11.41
13.92
13.06
10.50
11.40
9.73
10.05
10.71
8.23
17.16
10.05
11.05
60
19.82
Operating margin%
14.59
11.73
11.96
12.68
10.42
9.48
7.14
9.46
10.67
11.99
13.57
9.48
11.20
25
2.81
Net margin%
3.83
4.16
5.53
4.83
3.69
5.91
7.85
8.55
7.26
7.80
11.35
7.80
5.72
55
32.37
P/E ratio (avg)x
16.88
17.83
21.13
25.17
28.71
29.17
34.45
33.75
39.96
46.35
34.66
34.45
28.94
71
14.14
EV/EBITx
9.528
9.052
8.405
7.336
6.698
7.285
7.940
7.402
6.851
7.546
26.91
7.402
7.474
17
15.14
FCF yield (avg)%
9.65
7.99
8.37
9.05
9.84
7.95
10.23
9.33
11.68
13.00
11.93
10.23
9.49
71
15.61
FCF margin%
24.47
25.17
22.32
20.60
23.58
20.86
18.46
17.48
19.36
18.84
16.89
18.84
20.73
70
1.448
FCF / Net incomex
0.754
0.716
0.746
0.800
0.836
0.894
0.909
0.963
1.096
1.235
0.957
0.963
0.865
29
3.07
ROIC%
7.22
7.67
6.57
7.80
8.17
8.72
10.69
12.86
14.06
11.30
7.90
11.30
8.45
59
14.07
Return on equity%
27.64
30.41
31.31
29.03
29.86
29.14
30.30
30.36
30.55
29.17
11.52
30.30
30.08
48
26.24
Return on assets%
0.40
2.77
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
4.10
0.40
0.40
19
675.98
EPS¥
678.48
593.45
522.65
490.05
494.85
467.66
483.01
446.00
399.09
366.82
694.34
(5.81%)
(6.66%)
—
19.28
EPS growth%
13.10
14.24
13.56
12.04
9.24
8.58
6.98
6.45
6.06
4.08
29.60
6.45
8.91
31
844.96
Bookvalue per sh¥
354.89
315.76
280.56
280.87
253.58
258.05
281.00
279.56
282.94
266.57
400.28
1.00%
(3.51%)
—
219.27
FCF per share¥
813.67
809.57
810.84
731.48
752.43
785.17
814.38
735.17
666.44
605.20
311.86
(4.26%)
(3.65%)
—
615.72
Dividend per sh¥
442.49
498.31
497.60
521.16
629.96
660.51
664.46
795.04
780.95
840.38
502.82
5.93%
8.56%
—
18.39
Div yield (avg)%
9.49
11.79
14.65
13.76
14.60
11.81
10.46
12.17
12.44
14.72
24.26
12.17
12.30
56
18.49
Payout ratio%
22.33
22.96
24.39
25.68
27.81
28.53
30.71
30.04
28.36
25.59
17.32
28.53
26.75
46
138.8
Shares (diluted)M
155.1
156.8
156.1
155.1
173.8
166.7
182.6
171.2
191.6
193.6
136.5
2.18%
2.89%
34
24.98
Buyback yield%
23.53
25.87
27.68
28.96
30.45
30.49
28.73
31.69
34.14
33.29
14.09
31.69
29.71
57
0.169
D/E ratiox
0.879
0.934
0.900
0.964
0.857
0.797
0.710
0.632
0.671
0.601
0.887
0.671
0.827
35
94.28
Enterprise value¥B
67.36
68.46
74.20
77.34
74.61
75.59
71.64
71.63
77.44
87.53
36.93
3.25%
2.12%
75
55.30
LT debt¥B
53.26
57.85
52.45
47.43
44.17
45.55
48.81
45.11
41.80
44.97
81.57
0.36%
(2.04%)
39
Revenue
¥77.59B
3.91%
1.00×
Cost of revenue
¥53.91B
3.98%
1.01×
Operating expenses
¥12.68B
3.83%
0.99×