1.151
Revenue¥B
2.152
2.266
2.374
2.448
2.524
2.643
2.746
2.817
2.913
3.063
1.240
3.95%
4.09%
52
4.02
Revenue growth%
22.94
25.77
28.34
30.80
31.78
33.69
33.16
35.88
38.24
36.91
9.51
35.88
32.47
30
9.08
Gross margin%
17.88
16.36
17.97
19.02
21.93
22.75
24.08
26.53
23.87
23.43
22.16
23.87
22.34
10
18.56
Operating margin%
23.63
26.43
27.36
26.06
23.72
22.50
21.23
19.33
21.99
24.43
28.64
21.99
23.67
7
9.57
Net margin%
19.72
20.13
20.75
23.13
24.92
23.39
22.12
22.13
22.50
22.47
17.56
22.47
22.30
58
17.98
P/E ratio (avg)x
28.44
27.14
29.01
30.05
27.91
25.05
27.25
29.35
29.43
25.51
28.56
27.25
28.18
90
8.796
EV/EBITx
36.49
39.20
37.29
39.83
44.13
49.65
57.05
65.61
76.29
87.51
36.43
65.61
46.89
80
29.00
FCF yield (avg)%
1.10
1.86
1.34
0.40
0.40
3.32
1.14
3.41
2.84
4.64
26.10
3.32
1.60
54
7.49
FCF margin%
24.88
22.77
22.89
20.27
19.45
18.12
19.29
19.49
19.04
16.15
22.16
19.04
19.47
81
1.115
FCF / Net incomex
1.309
1.369
1.505
1.672
1.666
1.848
1.877
1.803
1.681
1.775
1.564
1.803
1.677
28
12.58
ROIC%
18.60
16.00
18.90
20.35
20.64
20.72
20.23
22.46
22.64
25.38
21.96
22.46
20.50
12
5.25
Return on equity%
0.40
0.40
1.91
4.77
5.91
4.33
1.89
2.27
1.38
3.90
20.16
2.27
2.09
45
10.52
Return on assets%
19.54
19.23
19.66
21.01
23.72
25.97
27.91
29.78
29.99
30.98
24.59
29.78
24.85
58
554.94
EPS¥
501.56
461.29
499.46
495.36
473.77
434.07
417.71
439.19
443.69
392.46
592.89
(3.70%)
(2.05%)
—
5.55
EPS growth%
23.89
23.78
24.14
26.23
24.40
26.48
29.43
32.08
31.70
33.19
15.54
31.70
26.36
50
233.30
Bookvalue per sh¥
275.87
284.40
272.10
256.69
266.67
243.79
273.65
287.61
278.76
267.74
492.80
0.08%
(1.33%)
—
261.74
FCF per share¥
335.88
343.53
386.05
413.95
471.59
484.55
482.35
484.90
529.18
554.52
160.37
3.29%
6.31%
—
239.79
Dividend per sh¥
288.98
315.42
332.18
306.60
321.57
314.55
343.87
380.80
358.79
327.63
667.47
0.37%
(0.01%)
—
13.46
Div yield (avg)%
30.12
31.68
30.26
31.28
33.37
33.57
34.70
37.44
38.69
36.00
21.18
36.00
33.47
44
8.48
Payout ratio%
14.93
15.40
13.03
14.41
12.12
11.85
13.20
13.05
12.56
14.11
5.21
13.05
13.12
40
1.615
Shares (diluted)M
2.034
2.384
2.599
2.662
2.668
3.128
3.485
4.086
4.160
4.581
1.575
11.42%
9.39%
37
4.78
Buyback yield%
13.56
11.79
14.65
12.30
9.42
9.91
9.37
8.91
8.14
10.42
23.64
9.37
10.16
85
0.167
D/E ratiox
0.370
0.420
0.493
0.523
0.549
0.523
0.545
0.595
0.592
0.672
0.442
0.592
0.534
21
1.935
Enterprise value¥B
1.782
2.017
2.232
2.112
1.980
2.156
2.380
2.260
2.499
2.802
0.200
7.19%
3.67%
69
0.225
LT debt¥B
2.728
2.852
2.808
2.711
2.630
2.649
2.634
2.523
2.444
2.630
0.759
—
0.07%
63
Revenue
¥3.063B
4.09%
1.00×
Cost of revenue
¥1.675B
4.15%
1.01×
Operating expenses
¥645.9M
3.81%
0.97×