1.113
Revenue¥B
3.045
3.100
3.140
3.150
3.293
3.335
3.417
3.507
3.583
3.589
1.158
1.74%
2.12%
71
5.97
Revenue growth%
22.37
20.12
21.63
19.00
17.29
18.91
19.22
18.91
16.60
18.50
21.43
18.91
18.96
95
23.09
Gross margin%
9.88
11.24
8.45
6.62
9.21
9.78
9.77
11.69
14.03
14.30
10.20
11.69
9.83
36
25.26
Operating margin%
23.05
21.29
23.14
22.76
21.83
19.70
21.00
19.47
16.85
17.41
4.55
19.47
21.14
17
18.28
Net margin%
28.88
29.13
28.65
27.69
28.21
28.06
29.43
27.05
28.74
26.03
25.66
28.06
28.43
39
35.06
P/E ratio (avg)x
52.00
55.37
54.98
60.97
63.02
68.39
66.72
75.24
81.60
87.43
12.36
75.24
64.87
14
17.18
EV/EBITx
53.10
62.51
69.75
76.42
78.51
78.61
82.29
80.93
78.39
91.85
9.633
80.93
78.45
9
8.51
FCF yield (avg)%
32.56
32.92
32.59
33.84
36.54
34.42
31.89
32.28
34.30
31.45
9.98
32.28
32.76
50
17.94
FCF margin%
26.85
27.54
28.00
26.64
26.32
23.50
21.24
23.51
25.37
22.54
29.91
23.50
25.84
46
1.367
FCF / Net incomex
0.836
0.858
0.851
0.782
0.754
0.735
0.670
0.576
0.567
0.494
0.588
0.576
0.745
10
19.27
ROIC%
2.94
5.09
2.39
0.48
1.64
1.19
1.55
0.40
0.40
0.40
3.43
0.40
1.37
47
20.76
Return on equity%
15.18
16.95
18.83
17.75
20.25
18.85
21.26
22.19
24.10
21.86
23.46
21.86
19.55
30
29.70
Return on assets%
3.73
5.20
7.52
8.51
11.03
9.74
9.28
11.07
11.35
8.91
14.24
9.74
9.10
73
54.67
EPS¥
111.64
117.18
137.48
160.40
162.95
191.76
218.93
241.19
286.38
337.00
59.45
15.64%
11.87%
—
25.03
EPS growth%
10.72
12.37
9.56
7.64
8.03
6.44
4.88
5.89
3.50
6.45
6.58
5.89
7.05
71
87.41
Bookvalue per sh¥
104.19
107.68
107.90
110.53
105.12
114.58
124.79
112.74
112.70
123.00
116.92
3.19%
1.92%
—
82.33
FCF per share¥
68.69
68.63
64.89
62.36
67.87
71.96
70.75
76.39
82.19
88.81
41.80
5.52%
2.07%
—
19.20
Dividend per sh¥
38.25
39.69
38.50
42.31
40.57
41.56
45.59
49.54
53.93
58.22
26.44
7.49%
3.75%
—
15.90
Div yield (avg)%
3.97
5.03
5.24
5.93
6.27
6.39
5.44
5.62
4.78
7.30
25.92
5.62
5.53
34
22.87
Payout ratio%
31.46
29.99
31.07
30.06
27.94
28.61
29.65
30.15
30.44
28.28
13.09
29.65
30.03
60
10.18
Shares (diluted)M
22.08
23.39
26.76
27.48
27.89
28.90
31.71
33.35
34.34
34.69
10.17
4.46%
6.49%
10
7.17
Buyback yield%
22.74
23.16
21.10
20.85
23.40
26.21
23.23
20.83
21.09
20.21
19.82
21.09
21.92
62
1.426
D/E ratiox
1.254
1.078
1.057
0.937
0.799
0.793
0.805
0.784
0.662
0.610
0.172
0.784
0.802
55
1.766
Enterprise value¥B
2.904
2.950
3.151
3.375
3.880
3.986
3.807
4.054
4.301
4.606
1.617
3.49%
5.39%
61
0.592
LT debt¥B
0.942
0.948
0.937
1.075
1.023
1.138
1.105
1.080
1.120
1.093
2.034
1.33%
0.98%
69
Revenue
¥3.589B
2.12%
1.00×
Cost of revenue
¥1.565B
2.01%
0.99×
Operating expenses
¥816.1M
2.93%
1.08×
Goodwill & intangibles
18.82%