1.781
Revenue¥B
1.283
1.367
1.504
1.628
1.742
1.876
2.061
2.258
2.497
2.711
1.983
9.25%
8.46%
43
18.26
Revenue growth%
12.80
14.75
14.48
14.91
12.11
11.76
12.94
13.56
12.17
9.50
9.25
12.17
12.87
80
24.85
Gross margin%
11.59
12.07
9.31
8.79
6.69
9.17
11.42
8.95
9.84
8.89
6.31
9.17
9.24
51
21.08
Operating margin%
12.77
15.01
13.43
11.16
12.91
14.00
13.40
12.38
10.68
12.82
27.09
12.82
12.86
86
13.74
Net margin%
17.52
17.34
19.76
18.64
21.23
19.36
18.46
18.16
20.30
23.28
23.08
19.36
19.00
38
23.77
P/E ratio (avg)x
40.61
44.86
47.22
45.69
46.34
42.30
42.29
47.28
46.09
42.10
7.980
42.30
45.28
43
21.44
EV/EBITx
10.30
11.06
10.45
10.38
10.50
11.62
13.11
12.66
12.86
12.94
9.024
12.86
11.34
20
29.16
FCF yield (avg)%
25.18
22.67
21.66
19.82
20.37
22.43
20.29
21.00
19.45
17.77
12.34
20.29
20.69
55
24.58
FCF margin%
23.12
20.55
20.90
21.80
20.36
23.01
22.02
24.06
26.69
27.45
27.19
24.06
22.51
51
0.464
FCF / Net incomex
1.302
1.452
1.302
1.162
1.105
1.189
1.065
0.984
0.918
0.951
0.507
0.984
1.134
91
21.70
ROIC%
25.35
27.62
24.79
23.56
22.55
21.20
20.70
22.23
21.09
18.30
3.15
21.09
22.39
28
24.23
Return on equity%
4.99
2.58
3.28
4.58
3.83
5.41
3.03
1.18
1.94
2.63
17.45
2.63
3.16
25
26.29
Return on assets%
16.36
15.17
13.57
15.37
12.73
12.82
10.44
10.54
12.62
15.07
15.66
12.62
13.19
16
89.02
EPS¥
195.93
205.46
194.26
201.23
227.52
257.46
278.38
265.91
288.57
327.80
96.09
7.58%
4.80%
—
23.47
EPS growth%
13.57
16.27
13.55
13.01
13.22
10.68
10.35
10.86
11.52
13.16
14.84
10.86
13.08
74
261.53
Bookvalue per sh¥
85.93
78.75
76.26
74.95
71.09
76.66
74.46
76.58
76.90
65.51
167.86
(1.62%)
(2.48%)
—
210.10
FCF per share¥
70.24
76.79
78.54
78.82
80.60
76.03
79.34
78.95
85.87
91.11
200.49
2.48%
3.29%
—
120.45
Dividend per sh¥
237.59
261.91
257.42
302.19
329.43
338.33
375.39
386.79
414.04
474.73
229.25
7.58%
8.06%
—
28.58
Div yield (avg)%
25.60
27.60
25.32
22.40
24.41
21.74
23.43
22.95
24.14
22.50
7.24
22.95
23.79
66
28.55
Payout ratio%
24.16
26.64
28.32
27.70
25.45
27.62
26.14
28.05
28.91
31.87
29.93
28.05
27.66
39
2.931
Shares (diluted)M
3.666
3.998
4.109
4.383
4.550
5.133
5.856
6.144
6.517
6.191
2.983
6.35%
5.41%
55
17.37
Buyback yield%
16.02
14.15
11.46
11.55
14.18
13.25
10.61
10.50
11.12
8.24
2.22
10.61
11.51
32
0.805
D/E ratiox
1.261
1.247
1.330
1.293
1.325
1.228
1.113
0.961
0.897
0.943
0.476
0.961
1.237
16
0.252
Enterprise value¥B
2.057
2.475
2.655
2.714
3.098
3.611
3.946
4.070
4.764
5.071
0.571
10.36%
11.30%
40
0.301
LT debt¥B
0.731
0.733
0.646
0.546
0.475
0.481
0.474
0.428
0.361
0.324
1.182
(7.38%)
(7.16%)
49
Revenue
¥2.711B
8.46%
1.00×
Cost of revenue
¥1.481B
8.65%
1.02×
Operating expenses
¥365.6M
7.85%
0.95×