0.384
Revenue¥B
2.265
2.219
2.204
2.238
2.245
2.237
2.237
2.276
2.327
2.325
0.409
0.71%
0.46%
65
15.76
Revenue growth%
17.80
17.21
15.82
18.31
16.94
16.97
17.62
15.01
17.39
17.04
3.89
17.04
17.12
69
10.02
Gross margin%
24.37
21.97
19.90
19.64
20.21
18.18
20.32
21.81
23.08
23.03
12.02
21.81
21.06
67
11.60
Operating margin%
12.66
15.18
16.12
17.38
15.85
18.20
16.66
19.40
19.73
21.10
6.88
19.40
17.02
84
8.47
Net margin%
28.53
30.43
31.71
29.35
28.15
27.52
27.83
27.15
24.32
23.04
3.71
27.15
27.99
15
11.52
P/E ratio (avg)x
17.68
16.08
16.11
18.19
18.05
17.78
18.56
18.39
17.77
17.59
16.44
17.78
17.78
54
33.11
EV/EBITx
13.05
13.19
14.36
13.26
12.71
14.14
14.83
15.19
16.13
15.03
26.85
15.03
14.25
66
13.33
FCF yield (avg)%
12.73
12.75
10.32
7.74
6.80
6.70
4.23
2.40
5.34
7.68
23.53
5.34
7.24
34
27.82
FCF margin%
27.23
24.54
25.21
25.92
28.60
26.19
24.28
26.43
28.92
28.05
22.91
26.43
26.31
32
1.451
FCF / Net incomex
0.117
0.100
0.093
0.092
0.088
0.088
0.081
0.079
0.068
0.062
0.410
0.079
0.088
92
11.73
ROIC%
2.74
2.33
2.05
4.13
4.74
6.03
6.81
6.12
3.15
4.36
4.17
6.03
4.24
24
19.84
Return on equity%
10.43
9.22
11.85
14.74
13.06
14.07
16.68
18.81
21.62
22.31
10.19
18.81
14.41
71
14.60
Return on assets%
14.37
13.90
12.74
15.18
15.52
15.03
16.55
19.13
19.15
20.43
24.30
19.13
15.35
88
61.49
EPS¥
34.24
36.42
34.11
32.43
28.34
28.64
26.02
25.63
24.95
22.32
62.79
(4.67%)
(4.09%)
—
6.65
EPS growth%
30.22
32.21
30.76
32.97
31.31
32.58
33.88
31.17
30.74
31.41
22.68
31.41
31.36
42
56.80
Bookvalue per sh¥
19.88
21.34
21.34
24.23
26.87
30.35
32.59
33.92
35.00
36.17
46.12
6.12%
7.82%
—
44.75
FCF per share¥
81.27
74.56
72.86
78.78
79.93
74.26
83.42
76.29
70.01
66.72
41.30
(3.55%)
(2.80%)
—
53.64
Dividend per sh¥
59.71
58.66
53.22
49.40
43.71
45.82
43.93
48.15
53.32
49.87
15.00
2.67%
(2.81%)
—
7.97
Div yield (avg)%
0.40
1.80
2.35
1.44
0.80
3.76
1.34
3.73
5.01
4.46
29.38
3.76
2.08
25
28.23
Payout ratio%
30.27
28.13
25.38
22.46
21.16
23.64
22.60
25.22
25.89
25.85
9.19
25.22
25.30
51
9.535
Shares (diluted)M
7.186
7.304
8.070
7.720
8.418
8.364
8.803
7.939
7.698
8.132
10.04
(0.69%)
1.03%
37
23.45
Buyback yield%
9.51
12.14
10.17
7.54
4.80
4.08
3.14
2.60
3.16
1.21
3.33
3.14
4.44
64
0.851
D/E ratiox
1.427
1.576
1.605
1.644
1.608
1.832
2.091
2.445
2.541
2.757
1.464
2.445
1.738
89
2.065
Enterprise value¥B
2.164
2.160
2.091
2.265
2.187
2.152
2.030
2.188
2.321
2.206
0.831
0.17%
0.50%
92
0.151
LT debt¥B
0.902
0.876
0.861
0.852
0.887
0.843
0.913
0.938
0.928
0.825
1.791
(1.44%)
(1.47%)
71
Revenue
¥2.325B
0.46%
1.00×
Cost of revenue
¥1.628B
0.46%
1.00×
Operating expenses
¥507.1M
0.47%
1.00×