1.762
Revenue¥B
2.752
2.807
2.907
2.917
2.959
2.999
3.013
3.016
3.059
3.061
1.908
0.68%
1.46%
39
15.14
Revenue growth%
13.15
11.75
8.80
11.03
10.87
9.10
9.94
9.25
9.31
11.20
11.40
9.31
10.40
33
4.82
Gross margin%
0.40
3.09
0.68
2.49
3.70
5.35
5.64
4.11
4.08
2.92
14.62
4.11
3.39
43
14.41
Operating margin%
12.65
10.34
11.49
8.64
8.69
8.01
7.38
10.20
8.90
11.31
6.93
8.90
9.55
20
22.21
Net margin%
15.99
14.85
15.35
18.02
18.05
16.95
19.08
16.43
13.85
12.73
22.19
16.43
16.21
72
12.71
P/E ratio (avg)x
22.38
24.58
25.57
25.67
23.05
20.72
21.72
23.45
22.39
21.39
12.60
21.72
22.72
62
16.35
EV/EBITx
27.84
27.34
28.07
24.34
21.12
19.33
17.12
16.74
15.73
13.67
9.418
16.74
20.22
27
18.24
FCF yield (avg)%
4.45
5.32
3.50
3.73
2.62
1.20
0.40
1.04
2.85
5.33
8.05
1.20
3.17
82
3.88
FCF margin%
22.37
19.91
17.56
20.25
20.04
19.83
21.89
23.77
21.84
22.91
10.52
21.89
21.04
70
1.613
FCF / Net incomex
1.065
0.989
0.944
0.959
1.048
0.967
0.861
0.906
0.887
0.981
0.415
0.906
0.963
38
22.68
ROIC%
32.29
34.14
33.74
32.67
35.04
34.93
34.55
34.07
36.17
37.67
14.68
34.93
34.35
30
9.28
Return on equity%
1.44
2.74
1.24
2.54
3.68
1.87
0.40
0.40
2.45
4.50
6.38
1.87
2.16
17
17.50
Return on assets%
19.06
21.96
24.43
25.92
26.78
24.68
22.19
19.83
18.16
15.75
22.60
19.83
22.08
63
71.48
EPS¥
55.82
59.51
62.60
71.88
71.01
80.10
84.03
89.72
95.92
104.76
72.97
8.09%
7.30%
—
9.34
EPS growth%
23.31
25.41
24.08
22.13
19.72
17.66
18.60
16.84
14.36
13.77
4.27
16.84
19.16
88
19.10
Bookvalue per sh¥
81.21
89.52
99.41
105.43
100.75
92.13
102.65
92.40
83.36
76.97
72.03
(5.24%)
(0.79%)
—
42.42
FCF per share¥
18.96
17.46
16.23
17.42
17.06
17.35
17.10
17.51
16.42
15.13
38.95
(2.38%)
(2.42%)
—
34.07
Dividend per sh¥
17.70
19.81
21.76
19.87
21.48
19.27
21.26
20.70
18.86
17.02
76.90
(4.55%)
(0.10%)
—
2.41
Div yield (avg)%
11.69
13.33
10.87
8.13
11.01
13.10
15.02
12.08
10.19
11.40
18.20
12.08
11.54
48
25.16
Payout ratio%
3.69
3.07
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
20.23
0.40
0.40
45
16.49
Shares (diluted)M
18.30
18.02
19.68
20.68
19.08
20.37
17.87
16.64
17.13
15.86
15.80
(3.62%)
(2.14%)
85
8.62
Buyback yield%
22.66
22.21
23.13
20.93
20.01
18.11
18.79
19.84
22.13
22.20
3.42
19.84
21.53
64
1.253
D/E ratiox
0.496
0.579
0.619
0.645
0.744
0.776
0.828
0.843
0.933
1.094
1.262
0.843
0.760
52
1,840
Enterprise value¥M
942.3
868.6
766.1
722.0
756.7
646.1
591.8
524.3
540.3
522.0
733.9
(7.16%)
(6.18%)
89
0.791
LT debt¥B
0.521
0.575
0.683
0.776
0.822
0.818
0.879
0.892
1.053
1.172
0.500
7.34%
9.95%
47
Revenue
¥3.061B
1.46%
1.00×
Cost of revenue
¥2.038B
1.70%
1.02×
Operating expenses
¥617.4M
1.19%
0.97×