1.020
Revenue¥B
8.933
9.190
9.285
9.556
9.818
10.15
10.67
11.23
11.54
11.61
1.110
3.41%
2.80%
74
26.19
Revenue growth%
24.94
24.85
27.82
25.67
23.25
25.96
26.05
28.40
27.24
29.00
24.63
27.24
26.00
49
2.64
Gross margin%
26.17
23.95
25.46
22.86
20.90
19.21
18.49
19.15
20.69
21.99
11.83
19.21
21.45
6
12.62
Operating margin%
9.17
8.82
7.63
6.50
4.11
5.08
6.24
3.60
5.63
8.32
9.21
5.63
6.37
46
17.94
Net margin%
6.69
5.44
6.46
8.93
8.72
9.28
11.16
10.01
12.47
10.40
2.77
10.40
9.11
46
33.58
P/E ratio (avg)x
24.57
22.24
24.32
22.89
25.08
25.51
24.77
23.80
26.09
28.38
11.26
25.51
24.67
31
15.68
EV/EBITx
14.26
14.13
14.04
13.20
14.12
15.30
14.36
14.38
14.08
14.89
30.38
14.38
14.19
37
26.95
FCF yield (avg)%
17.45
18.80
16.00
17.25
15.14
13.27
13.95
14.20
14.05
16.68
27.07
14.05
15.57
55
18.34
FCF margin%
5.22
2.25
2.74
3.30
2.01
0.40
0.40
0.40
0.40
2.32
2.80
0.40
2.13
88
0.364
FCF / Net incomex
1.096
1.110
1.077
1.148
1.265
1.311
1.302
1.430
1.452
1.524
1.176
1.430
1.284
73
15.65
ROIC%
5.16
4.31
5.92
4.87
3.69
4.83
6.69
8.33
6.84
9.07
7.29
6.84
5.54
71
7.26
Return on equity%
2.75
4.87
6.20
5.46
2.56
1.75
3.04
2.51
4.95
7.59
25.31
3.04
3.96
84
20.53
Return on assets%
11.97
13.38
13.43
10.60
11.01
12.31
10.90
12.36
9.82
11.60
7.37
11.60
11.79
32
56.59
EPS¥
72.91
81.08
81.24
90.88
93.56
107.91
104.63
105.41
103.53
112.03
62.29
3.67%
5.04%
—
20.59
EPS growth%
17.41
18.22
17.94
16.26
17.83
19.90
20.88
21.98
23.67
23.09
5.26
21.98
19.06
11
176.65
Bookvalue per sh¥
71.49
72.41
63.20
59.46
56.97
55.21
49.80
51.01
49.08
45.91
162.91
(4.23%)
(4.99%)
—
84.62
FCF per share¥
120.82
139.67
157.37
154.88
167.62
161.48
166.37
173.33
185.08
216.63
147.65
5.26%
6.33%
—
109.54
Dividend per sh¥
51.04
52.34
55.53
61.49
67.13
78.57
86.71
90.35
101.09
112.84
87.75
10.94%
7.78%
—
24.24
Div yield (avg)%
20.95
19.54
22.51
22.21
20.17
19.86
19.04
21.76
23.30
21.56
25.42
21.56
21.26
46
25.85
Payout ratio%
19.70
17.50
16.34
15.52
17.73
20.38
21.94
19.86
17.54
18.19
29.58
19.86
17.96
71
51.53
Shares (diluted)M
53.59
53.86
59.10
52.88
53.12
50.94
49.20
55.48
51.33
45.89
50.04
(2.88%)
(0.56%)
76
12.79
Buyback yield%
7.33
5.43
3.99
5.93
7.77
9.31
8.91
6.97
4.15
2.88
8.48
6.97
6.45
95
1.504
D/E ratiox
2.005
2.128
2.102
2.223
2.643
3.066
3.164
3.756
3.733
4.344
1.219
3.733
2.854
24
8.231
Enterprise value¥B
6.426
6.561
6.908
7.523
7.620
8.328
8.017
8.560
8.043
8.935
9.414
3.23%
2.86%
72
10.77
LT debt¥B
4.083
4.032
3.701
3.928
4.202
3.994
3.432
3.127
2.715
2.782
12.39
(7.92%)
(3.12%)
40
Revenue
¥11.61B
2.80%
1.00×
Cost of revenue
¥7.190B
2.49%
0.97×
Operating expenses
¥1.980B
3.18%
1.04×
Property and equipment
18.40%