1.115
Revenue¥B
1.230
1.260
1.258
1.252
1.298
1.306
1.312
1.357
1.374
1.424
1.159
1.87%
1.76%
80
19.51
Revenue growth%
3.72
0.82
0.40
0.40
3.25
4.86
2.00
4.96
6.37
5.50
10.78
4.96
3.48
46
10.69
Gross margin%
22.53
21.78
19.95
21.49
21.95
21.66
23.38
23.99
23.07
21.06
5.47
23.07
21.87
8
24.60
Operating margin%
13.89
16.17
14.47
15.84
13.58
12.97
14.93
12.41
13.67
12.30
5.38
12.97
13.78
47
12.28
Net margin%
16.09
15.01
16.30
15.76
16.10
14.34
14.45
11.97
13.39
16.34
14.45
14.34
15.39
21
6.729
P/E ratio (avg)x
41.04
48.45
51.30
52.29
59.90
65.85
66.21
73.53
70.20
76.69
19.48
70.20
62.88
5
19.50
EV/EBITx
38.97
38.97
45.02
48.31
51.92
57.51
60.76
61.27
68.55
70.18
13.16
61.27
54.71
43
12.01
FCF yield (avg)%
27.42
26.76
28.99
27.11
28.08
25.54
27.64
26.70
27.82
26.82
22.72
26.82
27.26
58
3.45
FCF margin%
5.27
5.32
6.92
4.05
6.47
6.94
5.11
5.97
3.19
2.40
5.87
5.11
5.30
47
0.419
FCF / Net incomex
1.339
1.376
1.529
1.746
2.054
2.218
2.551
2.752
3.148
3.017
1.045
2.752
2.136
54
18.33
ROIC%
2.41
1.36
0.40
0.40
1.12
0.40
0.40
0.40
1.17
0.40
16.05
0.40
0.40
94
10.09
Return on equity%
2.09
1.88
0.40
0.40
0.40
1.91
4.80
4.61
7.34
6.33
26.96
4.80
2.00
20
26.65
Return on assets%
9.09
12.03
10.58
12.80
13.93
11.55
9.86
9.26
9.63
8.70
28.83
9.63
10.22
57
258.78
EPS¥
212.04
196.60
202.38
212.61
228.56
212.77
229.70
240.10
253.79
251.35
277.31
1.92%
2.65%
—
5.14
EPS growth%
8.68
9.20
10.68
13.20
12.30
12.54
12.65
12.68
14.74
16.37
8.43
12.68
12.60
57
99.20
Bookvalue per sh¥
155.92
158.63
140.71
145.19
142.65
144.28
129.21
133.38
146.39
145.53
57.36
0.40%
0.12%
—
156.80
FCF per share¥
295.63
310.18
339.64
358.73
417.15
488.00
563.57
656.39
666.84
757.28
268.72
12.67%
11.46%
—
193.93
Dividend per sh¥
263.59
270.47
307.71
354.31
390.16
372.58
392.13
416.52
403.55
451.70
219.12
2.97%
6.98%
—
27.76
Div yield (avg)%
4.69
7.32
9.14
6.53
6.88
6.07
4.39
4.59
4.24
1.58
29.04
4.39
5.38
33
26.35
Payout ratio%
7.78
6.17
8.37
9.05
8.43
9.32
6.64
5.23
7.38
4.67
29.66
6.64
7.58
28
3.122
Shares (diluted)M
5.000
5.534
5.598
6.186
6.515
6.857
7.247
7.407
7.400
8.580
3.047
5.66%
7.18%
16
10.59
Buyback yield%
4.44
2.23
1.59
1.62
0.40
0.40
0.40
0.60
0.40
0.40
23.79
0.40
0.50
56
1.031
D/E ratiox
1.071
1.240
1.418
1.435
1.469
1.526
1.781
1.885
1.818
2.057
0.712
1.818
1.498
35
0.337
Enterprise value¥B
1.284
1.260
1.336
1.380
1.446
1.534
1.754
1.769
1.907
2.063
0.957
7.37%
6.00%
65
738.6
LT debt¥M
957.4
872.5
804.4
822.2
836.2
846.1
761.8
757.1
646.2
651.6
920.9
(4.87%)
(4.19%)
26
Revenue
¥1.424B
1.76%
1.00×
Cost of revenue
¥879.5M
1.64%
0.99×
Operating expenses
¥319.9M
1.82%
1.01×
Goodwill & intangibles
17.47%