7.990
Revenue¥B
8.668
8.748
8.959
9.080
9.563
9.636
9.710
9.826
9.912
10.12
8.737
1.13%
1.82%
37
15.88
Revenue growth%
10.15
7.59
4.87
5.94
2.96
0.48
0.40
0.40
1.66
1.86
5.39
0.48
2.41
88
10.88
Gross margin%
19.87
21.79
21.87
20.24
18.33
21.19
20.07
21.18
20.77
21.02
12.67
21.02
20.90
85
23.54
Operating margin%
31.60
31.96
34.56
33.80
34.61
36.40
38.75
39.68
37.23
34.24
25.98
37.23
34.58
28
3.24
Net margin%
11.49
12.39
13.78
11.64
9.89
7.43
5.46
4.18
2.90
4.58
15.85
4.58
8.66
13
11.04
P/E ratio (avg)x
7.855
7.529
6.393
6.747
6.204
5.383
5.442
4.931
5.189
5.011
35.20
5.189
5.823
70
6.463
EV/EBITx
19.53
20.90
20.75
20.33
18.53
20.08
19.25
21.23
22.20
24.81
12.17
21.23
20.54
58
19.39
FCF yield (avg)%
18.68
18.71
16.02
16.94
14.79
16.17
15.26
16.28
15.40
16.16
19.44
16.16
16.17
36
18.45
FCF margin%
12.36
10.56
11.38
12.52
9.64
7.28
7.46
5.01
2.56
4.16
23.90
5.01
8.55
37
0.504
FCF / Net incomex
0.176
0.189
0.187
0.178
0.185
0.182
0.173
0.180
0.197
0.222
0.154
0.182
0.184
91
26.00
ROIC%
7.76
6.72
7.90
5.94
7.41
9.20
10.97
13.42
11.50
9.98
11.61
10.97
8.55
93
13.73
Return on equity%
10.18
10.40
10.70
10.95
13.32
11.19
8.64
9.39
7.22
8.86
9.81
8.86
10.29
72
18.83
Return on assets%
13.31
15.00
12.87
13.24
10.72
9.49
12.13
10.42
8.21
8.25
22.92
9.49
11.43
7
113.11
EPS¥
112.63
110.80
104.14
98.53
109.59
117.24
107.08
109.91
106.09
95.31
122.38
(2.75%)
(2.35%)
—
28.63
EPS growth%
0.40
0.40
2.72
1.28
1.15
0.40
0.40
2.44
1.04
1.57
11.36
1.04
1.09
6
316.96
Bookvalue per sh¥
223.56
242.52
262.85
254.78
231.79
222.13
247.32
273.43
288.03
280.50
120.62
3.89%
3.32%
—
207.22
FCF per share¥
290.70
297.06
319.42
332.96
298.94
302.32
256.13
253.76
215.44
187.34
82.38
(8.92%)
(3.99%)
—
78.20
Dividend per sh¥
403.14
460.82
513.43
532.42
543.69
599.62
678.30
657.08
656.15
758.34
166.40
6.88%
6.93%
—
23.63
Div yield (avg)%
13.57
15.42
16.06
18.02
18.29
16.10
14.49
16.01
15.17
15.74
22.05
15.74
15.88
22
13.60
Payout ratio%
14.07
14.04
12.33
15.25
17.77
15.56
16.89
18.14
21.13
21.67
17.73
18.14
16.23
76
9.211
Shares (diluted)M
12.92
15.02
15.80
16.82
17.69
19.42
22.60
24.20
23.57
24.91
9.030
7.08%
7.49%
17
13.50
Buyback yield%
26.42
26.95
27.29
27.24
29.29
28.46
29.70
29.50
32.20
30.96
16.40
29.70
28.87
77
1.091
D/E ratiox
1.122
1.177
1.273
1.243
1.243
1.477
1.680
1.619
1.550
1.838
1.711
1.619
1.375
89
6.919
Enterprise value¥B
5.176
4.848
5.312
5.525
5.967
5.948
5.765
6.552
7.688
8.762
0.696
7.99%
5.16%
94
7.962
LT debt¥B
10.58
10.81
11.06
11.01
10.47
11.92
11.78
12.48
12.30
13.54
6.190
5.26%
3.72%
88
Revenue
¥10.12B
1.82%
1.00×
Cost of revenue
¥6.209B
1.89%
1.01×
Operating expenses
¥1.966B
1.50%
0.97×