0.433
Revenue¥B
1.013
1.075
1.153
1.256
1.337
1.433
1.509
1.654
1.791
1.957
0.472
7.91%
7.31%
57
11.25
Revenue growth%
5.25
7.45
10.18
11.20
13.24
14.82
14.51
11.88
9.43
11.10
17.86
11.88
11.15
49
21.11
Gross margin%
3.58
3.40
3.45
3.17
2.32
0.69
0.40
0.40
0.40
0.40
29.56
0.40
1.51
61
24.93
Operating margin%
25.07
23.51
22.73
22.01
21.40
21.22
21.39
21.02
22.40
24.56
11.49
21.39
22.20
87
17.61
Net margin%
13.27
14.14
14.77
12.77
12.47
9.61
8.40
9.74
11.47
9.43
3.05
9.61
11.97
56
30.69
P/E ratio (avg)x
13.69
14.18
14.93
15.74
15.61
17.94
20.32
20.87
24.81
28.46
31.76
20.87
16.84
30
27.20
EV/EBITx
48.25
46.40
46.22
51.71
56.31
55.67
60.29
57.23
64.88
68.81
10.66
60.29
55.99
67
4.74
FCF yield (avg)%
23.76
24.67
26.51
28.10
26.20
28.95
29.06
26.38
24.53
21.65
2.01
26.38
26.29
55
5.59
FCF margin%
6.66
9.51
6.63
7.65
5.08
4.57
6.15
8.16
7.29
8.58
4.56
7.29
6.98
59
1.493
FCF / Net incomex
0.977
1.057
0.930
0.919
0.892
0.769
0.756
0.766
0.796
0.866
1.344
0.769
0.879
52
14.61
ROIC%
20.47
20.06
20.93
18.06
18.89
20.04
18.49
15.53
13.54
15.39
17.27
15.53
18.69
18
13.87
Return on equity%
9.22
11.53
14.09
13.83
11.63
12.26
14.97
16.78
18.82
16.90
21.96
16.78
13.96
76
16.14
Return on assets%
9.27
9.80
12.18
10.15
7.50
4.86
3.69
3.21
5.27
2.51
16.75
3.69
6.38
39
179.01
EPS¥
182.84
181.17
173.78
172.71
169.97
161.52
190.50
184.73
189.15
193.21
184.74
2.60%
2.26%
—
20.45
EPS growth%
6.49
8.61
8.38
6.08
6.59
5.24
4.33
2.14
3.30
2.55
23.37
3.30
5.66
15
170.55
Bookvalue per sh¥
110.94
116.37
122.72
124.36
122.63
130.50
119.79
113.17
97.46
99.24
80.35
(4.15%)
(1.25%)
—
157.41
FCF per share¥
125.53
134.76
141.02
150.31
142.63
126.18
131.79
139.61
127.29
129.86
66.80
(1.86%)
(0.46%)
—
36.46
Dividend per sh¥
216.53
228.39
208.39
232.50
216.66
238.94
258.01
233.86
259.92
250.74
171.47
2.97%
0.77%
—
4.87
Div yield (avg)%
23.38
23.91
22.56
21.00
19.34
20.49
21.40
21.41
18.92
20.95
25.98
20.95
21.20
84
20.50
Payout ratio%
28.13
28.46
27.78
24.91
25.72
22.72
25.62
27.32
28.66
30.13
3.75
27.32
27.55
78
7.690
Shares (diluted)M
6.123
6.345
6.182
6.141
6.194
5.581
5.405
5.569
5.452
5.810
7.464
(1.27%)
(1.28%)
82
11.37
Buyback yield%
0.40
1.17
3.32
0.48
0.40
0.40
3.15
6.15
9.10
9.47
23.31
6.15
2.16
70
1.629
D/E ratiox
1.548
1.732
1.764
1.697
1.747
1.905
2.195
2.236
2.474
2.911
1.552
2.236
1.835
36
0.993
Enterprise value¥B
2.339
2.621
2.951
3.463
3.516
3.964
4.204
4.669
5.376
5.197
0.463
8.13%
8.74%
59
0.155
LT debt¥B
2.532
2.660
3.074
3.339
3.729
3.972
4.726
4.903
5.006
4.866
0.627
5.47%
7.50%
92
Revenue
¥1.957B
7.31%
1.00×
Cost of revenue
¥1.251B
7.31%
1.00×
Operating expenses
¥395.0M
6.89%
0.96×