20.26
Revenue¥B
18.18
18.22
18.35
19.04
19.15
19.25
19.73
20.53
21.13
21.18
25.17
2.10%
1.86%
61
6.84
Revenue growth%
5.11
2.58
1.72
1.18
0.40
2.21
2.39
2.99
0.80
20.06
27.26
2.21
2.30
54
10.72
Gross margin%
10.50
7.62
5.73
5.52
6.60
4.10
3.04
0.40
0.40
20.74
10.12
3.04
5.63
37
19.95
Operating margin%
10.76
10.41
11.51
9.14
11.25
11.73
11.75
11.86
13.01
5.14
21.54
11.75
11.38
24
9.01
Net margin%
28.68
26.30
27.70
26.86
24.06
24.17
23.77
25.64
24.78
29.40
7.08
24.17
25.97
28
27.68
P/E ratio (avg)x
60.96
68.57
80.37
87.83
105.1
117.1
118.0
141.7
170.0
7.378
28.40
118.0
96.48
30
28.30
EV/EBITx
18.00
16.71
17.92
19.96
18.21
18.96
17.48
18.35
19.95
21.18
9.684
18.35
18.11
58
16.48
FCF yield (avg)%
10.50
11.58
14.22
16.54
14.19
11.78
14.27
16.20
19.09
12.78
28.64
14.27
14.21
89
10.81
FCF margin%
23.50
22.33
19.35
18.51
18.81
17.72
16.20
19.16
20.11
29.36
12.20
18.81
19.26
22
0.267
FCF / Net incomex
0.167
0.175
0.167
0.145
0.147
0.140
0.125
0.114
0.105
1.386
0.309
0.125
0.146
28
15.87
ROIC%
31.52
29.90
27.97
28.19
27.33
26.80
28.32
25.99
23.08
29.38
16.04
26.80
28.08
48
2.29
Return on equity%
24.63
25.80
23.09
25.57
27.53
24.68
24.93
22.51
23.11
8.72
10.33
24.68
24.81
43
15.40
Return on assets%
22.61
23.53
21.40
19.26
19.66
22.01
23.77
21.71
19.49
21.92
29.20
21.71
21.57
17
285.41
EPS¥
464.96
478.18
487.80
545.16
560.07
604.32
657.92
674.70
646.28
305.81
324.39
3.46%
4.38%
—
29.42
EPS growth%
30.26
32.01
34.74
35.34
34.36
34.03
32.53
31.29
28.50
3.60
25.19
32.53
32.41
45
97.25
Bookvalue per sh¥
78.45
74.33
86.10
97.70
110.38
119.05
124.00
118.15
132.34
302.43
101.16
6.26%
6.22%
—
69.37
FCF per share¥
239.51
255.12
240.75
235.75
206.44
176.94
150.07
153.88
140.37
46.63
299.83
(9.85%)
(4.52%)
—
261.51
Dividend per sh¥
318.28
332.44
320.84
354.61
361.80
406.03
392.73
452.87
483.37
297.81
159.08
6.39%
5.34%
—
18.69
Div yield (avg)%
9.99
9.43
7.59
5.97
5.07
5.05
3.78
4.87
3.87
20.54
6.88
4.87
5.52
86
3.57
Payout ratio%
7.98
5.75
5.32
5.46
3.55
3.12
5.22
7.14
9.96
9.29
29.12
5.22
5.60
31
31.64
Shares (diluted)M
37.94
42.75
49.01
57.27
61.83
58.03
58.58
64.94
68.55
30.51
30.25
3.66%
5.22%
7
29.72
Buyback yield%
24.24
26.09
27.41
24.99
22.93
23.42
21.58
21.94
23.89
25.76
17.55
22.93
23.66
82
0.956
D/E ratiox
1.215
1.397
1.326
1.365
1.390
1.467
1.441
1.411
1.354
1.284
1.708
1.411
1.378
31
7.317
Enterprise value¥B
10.11
11.36
12.83
13.38
14.45
16.39
18.49
20.88
20.45
5.257
2.662
8.84%
7.83%
13
6.393
LT debt¥B
3.283
3.440
3.791
4.448
4.927
5.293
5.390
6.141
6.257
18.24
8.229
7.06%
9.87%
49
Revenue
¥21.13B
1.86%
1.00×
Cost of revenue
¥13.01B
1.92%
1.01×
Operating expenses
¥2.337B
0.61%
0.88×