0.338
Revenue¥B
2.056
2.139
2.298
2.456
2.625
2.799
2.910
3.133
3.306
3.474
0.356
5.77%
5.87%
15
27.72
Revenue growth%
2.97
0.59
1.81
1.58
0.40
0.40
1.38
2.53
5.09
4.91
24.39
2.53
1.69
10
18.30
Gross margin%
13.66
10.97
13.93
13.92
12.64
13.53
16.14
17.33
14.70
13.88
6.70
14.70
13.90
15
5.54
Operating margin%
8.91
6.19
5.05
2.28
1.61
3.62
5.09
2.41
4.99
3.69
21.49
3.69
4.34
66
10.81
Net margin%
17.38
17.47
20.13
18.85
18.02
18.35
19.68
20.29
23.22
23.14
20.52
20.29
19.27
22
25.11
P/E ratio (avg)x
66.05
62.95
71.21
74.63
72.78
80.82
87.67
102.5
98.04
97.19
34.87
97.19
77.72
37
37.06
EV/EBITx
13.20
14.36
12.42
12.08
11.81
10.59
9.742
10.34
9.535
9.696
22.88
9.742
11.20
48
21.78
FCF yield (avg)%
8.16
7.65
6.60
6.56
9.50
8.61
10.41
12.34
11.94
12.09
9.90
11.94
9.05
81
29.01
FCF margin%
25.62
22.97
23.05
23.71
26.13
27.69
29.39
27.94
25.00
24.79
3.95
27.69
25.31
31
0.328
FCF / Net incomex
0.365
0.386
0.405
0.402
0.380
0.367
0.413
0.405
0.421
0.413
0.909
0.413
0.404
68
20.20
ROIC%
26.68
27.10
29.37
31.30
28.87
31.81
33.16
35.74
36.38
37.55
5.70
35.74
31.56
35
23.17
Return on equity%
25.09
26.25
25.47
23.56
20.60
19.60
17.91
20.04
18.32
19.57
12.60
19.57
20.32
16
18.68
Return on assets%
26.69
26.59
26.09
23.75
22.42
20.25
18.16
17.21
16.97
14.54
26.57
17.21
21.33
62
245.68
EPS¥
48.13
48.23
45.89
47.62
49.06
45.36
47.53
48.41
41.39
42.54
262.17
(2.81%)
(2.26%)
—
23.25
EPS growth%
8.35
9.75
8.88
7.92
9.87
10.45
12.14
9.28
7.12
7.17
8.25
9.28
9.08
37
228.25
Bookvalue per sh¥
257.73
242.32
263.00
237.37
248.97
231.48
227.70
221.01
226.52
242.22
61.88
(0.55%)
(1.21%)
—
130.16
FCF per share¥
257.89
257.43
231.34
247.88
260.30
255.24
231.13
246.69
238.63
232.39
261.67
(2.24%)
(0.96%)
—
53.81
Dividend per sh¥
80.36
81.28
86.15
84.27
84.99
85.14
83.17
89.53
105.08
106.12
147.50
4.54%
2.95%
—
15.76
Div yield (avg)%
27.30
28.51
28.65
29.20
28.67
27.39
25.97
23.54
26.37
24.49
8.84
25.97
27.34
95
6.66
Payout ratio%
21.17
20.15
21.15
19.69
20.87
21.53
22.68
19.90
19.29
19.92
25.70
19.92
20.51
38
7.284
Shares (diluted)M
7.077
7.756
7.804
7.269
8.033
6.971
7.555
7.028
7.565
7.469
7.296
(1.44%)
0.34%
47
10.49
Buyback yield%
5.62
4.79
5.71
3.57
1.62
1.73
3.61
6.05
7.88
5.53
27.71
5.53
5.16
47
0.302
D/E ratiox
0.276
0.279
0.296
0.274
0.258
0.278
0.265
0.277
0.284
0.266
1.580
0.277
0.276
74
0.235
Enterprise value¥B
0.581
0.631
0.735
0.712
0.735
0.833
0.854
0.961
0.926
0.914
1.941
4.47%
4.31%
44
3.579
LT debt¥B
4.856
4.898
5.221
5.591
5.521
6.020
6.756
7.283
7.981
8.670
0.876
9.44%
6.74%
7
Revenue
¥3.474B
5.87%
1.00×
Cost of revenue
¥1.757B
5.87%
1.00×
Operating expenses
¥843.1M
5.88%
1.00×