2.255
Revenue¥B
3.384
3.525
3.696
3.848
3.967
4.034
4.075
4.134
4.170
4.229
2.518
1.29%
2.39%
80
23.55
Revenue growth%
8.10
10.36
12.36
10.10
11.48
12.62
14.16
16.16
14.58
17.06
3.22
14.58
12.49
13
17.84
Gross margin%
27.01
24.87
27.45
28.09
28.88
29.18
27.83
25.60
28.50
25.89
16.75
27.83
27.64
33
7.96
Operating margin%
4.68
6.17
4.38
7.11
8.49
11.26
11.26
10.31
8.34
10.59
18.14
10.59
8.41
8
3.43
Net margin%
19.51
19.75
17.98
19.70
22.17
21.15
21.77
23.58
25.71
27.30
3.59
23.58
21.46
45
19.46
P/E ratio (avg)x
28.79
26.26
28.57
27.27
25.27
27.01
30.16
29.62
27.52
30.14
25.31
29.62
28.05
65
20.87
EV/EBITx
12.00
13.86
14.25
16.02
17.51
16.86
16.15
17.72
16.73
16.27
35.10
16.73
16.21
37
14.12
FCF yield (avg)%
38.28
36.10
38.44
35.78
33.86
31.57
32.21
31.98
32.05
30.60
28.29
31.98
33.03
39
29.85
FCF margin%
12.05
11.33
12.56
10.94
10.00
12.31
11.84
10.51
9.32
7.72
14.98
10.51
11.13
60
0.682
FCF / Net incomex
1.113
1.240
1.161
1.239
1.138
1.236
1.213
1.214
1.211
1.172
1.208
1.213
1.212
40
2.54
ROIC%
2.21
1.29
1.03
0.40
2.05
2.51
0.40
0.40
1.38
1.44
19.22
1.38
1.33
69
18.40
Return on equity%
22.54
21.65
22.91
24.29
23.08
20.61
21.89
22.54
19.65
18.05
4.09
20.61
22.22
57
6.32
Return on assets%
5.38
7.04
6.90
8.69
7.84
8.82
10.09
9.48
10.16
12.23
29.51
10.09
8.76
37
211.81
EPS¥
38.92
37.08
35.69
34.15
33.23
31.07
29.53
27.64
29.02
28.78
236.82
(2.84%)
(3.47%)
—
20.35
EPS growth%
26.77
26.21
28.29
30.18
28.60
27.42
25.62
28.27
30.50
32.89
23.78
28.27
28.28
25
137.26
Bookvalue per sh¥
65.29
70.18
74.18
73.96
86.66
96.00
105.23
105.87
127.49
139.00
144.61
9.91%
8.90%
—
220.85
FCF per share¥
118.78
116.72
134.45
132.72
143.05
140.54
156.55
155.14
183.03
200.81
179.42
7.02%
5.00%
—
158.32
Dividend per sh¥
182.55
198.87
223.58
266.52
283.50
286.23
334.58
396.46
378.88
404.64
100.59
7.38%
10.12%
—
25.04
Div yield (avg)%
0.40
1.33
2.74
3.79
2.24
4.86
6.64
9.18
8.68
11.26
8.02
8.68
4.33
50
28.87
Payout ratio%
10.06
8.34
8.95
7.89
6.01
3.33
1.11
1.36
0.40
0.40
10.13
1.11
4.67
20
16.44
Shares (diluted)M
22.24
23.76
23.31
21.93
25.47
23.76
24.23
24.74
24.57
23.92
16.35
(1.25%)
0.98%
70
12.95
Buyback yield%
13.10
15.55
15.96
18.00
18.71
21.02
18.23
16.07
14.14
14.99
3.97
16.07
16.01
82
0.976
D/E ratiox
2.787
2.991
3.276
3.709
3.907
3.906
3.694
3.640
4.269
4.527
0.625
3.906
3.702
23
3.046
Enterprise value¥B
5.831
6.214
6.512
6.963
7.131
7.203
7.878
7.636
7.081
6.651
4.713
(1.39%)
2.58%
46
3.109
LT debt¥B
2.354
2.144
2.181
2.034
1.983
1.853
1.669
1.699
1.738
1.636
3.695
(3.78%)
(2.77%)
32
Revenue
¥4.229B
2.39%
1.00×
Cost of revenue
¥2.559B
1.99%
0.96×
Operating expenses
¥868.2M
3.23%
1.09×