9.478
Revenue¥B
28.14
29.24
29.61
31.22
32.91
34.06
34.57
35.74
37.17
38.22
9.800
3.03%
3.61%
63
16.06
Revenue growth%
16.70
18.87
18.68
17.03
14.99
17.75
19.49
21.62
20.16
22.65
6.88
20.16
18.78
21
6.81
Gross margin%
17.65
20.32
20.32
22.50
21.09
22.12
20.50
22.65
25.43
23.80
25.78
22.65
21.60
38
18.27
Operating margin%
3.00
2.97
5.34
2.74
0.61
0.40
0.40
2.17
1.53
2.33
5.68
1.53
2.25
78
15.84
Net margin%
16.90
19.60
20.53
20.39
19.80
19.44
21.70
24.58
23.18
23.41
14.65
23.18
20.46
15
23.97
P/E ratio (avg)x
20.73
22.72
24.66
27.93
32.08
31.13
33.48
38.09
38.26
36.58
35.39
36.58
31.60
72
18.49
EV/EBITx
15.13
15.73
17.75
16.82
17.74
17.67
20.23
22.01
22.04
21.38
34.60
21.38
17.74
13
2.96
FCF yield (avg)%
27.60
27.14
29.70
28.16
29.29
31.84
34.67
32.62
33.34
30.91
19.69
32.62
30.30
23
2.63
FCF margin%
18.58
18.31
19.92
21.17
21.61
21.10
22.72
22.74
23.32
25.34
4.61
22.74
21.39
17
0.737
FCF / Net incomex
0.453
0.468
0.518
0.453
0.407
0.450
0.408
0.450
0.496
0.507
1.500
0.450
0.453
37
9.78
ROIC%
17.20
16.66
17.60
19.77
18.26
17.34
15.64
15.50
17.27
15.90
16.45
15.90
17.24
91
10.82
Return on equity%
10.10
7.10
5.32
2.78
0.40
0.40
0.40
2.88
2.04
2.25
7.13
2.04
2.51
53
10.61
Return on assets%
18.54
15.92
17.23
17.10
14.59
11.92
12.53
11.84
10.57
9.62
16.20
11.84
13.56
64
310.30
EPS¥
679.50
663.29
603.66
615.91
588.90
605.87
584.59
541.99
565.55
532.84
337.46
(1.98%)
(2.60%)
—
9.67
EPS growth%
11.49
12.84
11.38
8.78
8.44
9.26
8.07
9.05
12.04
9.28
26.55
9.26
9.27
26
910.46
Bookvalue per sh¥
316.36
350.23
403.59
454.82
451.75
516.82
536.91
611.92
660.73
658.08
697.21
7.81%
8.67%
—
562.96
FCF per share¥
485.88
471.75
477.58
452.34
485.38
504.11
530.66
536.46
610.78
574.45
700.94
3.43%
1.70%
—
829.98
Dividend per sh¥
1,288
1,503
1,746
1,936
1,993
2,312
2,231
2,377
2,542
2,870
868.26
7.57%
8.60%
—
5.45
Div yield (avg)%
26.46
27.96
29.02
31.56
30.39
28.16
27.23
24.93
26.99
25.55
26.52
26.99
27.59
30
24.15
Payout ratio%
11.77
14.02
17.01
16.56
17.33
19.07
20.13
22.12
22.97
21.13
6.01
21.13
18.20
61
24.15
Shares (diluted)M
21.29
21.63
20.42
20.02
17.31
16.98
16.60
16.67
14.27
13.88
25.26
(4.32%)
(5.69%)
71
5.11
Buyback yield%
15.31
17.27
17.36
17.99
20.81
23.44
22.14
20.40
23.12
25.47
12.55
23.12
20.61
61
0.556
D/E ratiox
0.871
0.928
0.965
1.006
0.953
0.845
0.863
0.846
0.729
0.672
0.355
0.845
0.867
17
2.961
Enterprise value¥B
33.37
35.52
37.58
42.23
47.12
56.28
57.02
64.96
78.19
84.51
15.17
12.39%
9.61%
7
12.84
LT debt¥B
17.21
15.75
17.00
18.13
17.67
17.13
14.98
16.11
16.80
15.80
9.115
(2.22%)
(0.29%)
18
Revenue
¥38.22B
3.61%
1.00×
Cost of revenue
¥18.54B
3.32%
0.97×
Operating expenses
¥8.638B
3.69%
1.01×