2.842
Revenue¥B
3.248
3.300
3.297
3.347
3.301
3.284
3.342
3.346
3.369
3.320
2.966
0.12%
0.27%
31
24.30
Revenue growth%
26.88
29.59
30.60
31.38
29.55
27.57
27.69
30.54
27.76
26.41
14.22
27.69
28.65
30
26.04
Gross margin%
8.16
8.63
8.16
9.65
8.22
9.34
11.28
12.77
13.03
14.47
3.46
12.77
9.49
33
21.48
Operating margin%
28.52
25.65
27.15
28.11
28.33
28.23
27.34
25.93
24.66
25.81
10.66
25.93
27.25
83
11.64
Net margin%
3.59
5.68
4.29
6.59
9.54
8.41
8.28
6.59
7.91
7.17
12.98
7.91
6.88
61
8.909
P/E ratio (avg)x
40.51
42.56
43.83
48.18
45.19
52.13
54.32
59.24
64.64
67.52
26.55
59.24
50.15
45
14.27
EV/EBITx
42.04
41.92
41.85
42.13
42.66
45.63
48.53
50.50
53.33
60.39
7.752
50.50
44.14
91
26.15
FCF yield (avg)%
16.84
17.07
14.35
14.76
12.35
13.54
12.06
9.14
6.14
6.09
12.98
9.14
12.94
27
24.85
FCF margin%
6.70
4.22
4.84
5.31
5.24
6.77
4.66
4.54
6.21
6.44
14.17
6.21
5.28
66
0.954
FCF / Net incomex
0.848
0.877
0.958
1.087
1.172
1.272
1.457
1.682
1.800
1.928
0.342
1.682
1.222
58
23.25
ROIC%
16.36
17.23
17.92
17.38
14.83
14.18
13.30
15.57
18.12
19.35
20.30
15.57
16.79
24
23.96
Return on equity%
22.39
23.17
20.21
17.87
20.76
23.64
22.82
23.40
21.06
21.71
10.88
22.82
22.05
14
13.66
Return on assets%
25.16
25.62
27.55
28.85
30.65
30.32
29.07
28.22
26.26
27.95
13.00
28.22
28.09
81
69.54
EPS¥
18.59
18.61
20.27
23.26
21.52
23.34
22.57
25.66
24.40
24.05
75.38
2.25%
2.97%
—
23.61
EPS growth%
18.06
20.63
20.43
21.27
19.56
19.47
22.42
19.86
20.15
20.78
26.16
20.15
20.29
86
94.18
Bookvalue per sh¥
16.42
15.42
15.47
16.28
16.70
18.29
17.72
17.60
17.03
16.60
101.42
(0.12%)
(0.73%)
—
75.11
FCF per share¥
45.47
42.57
47.22
46.27
50.37
54.14
53.98
52.20
55.43
56.52
70.98
2.33%
1.58%
—
22.56
Dividend per sh¥
76.03
82.73
74.57
75.46
65.12
62.99
60.36
53.33
57.80
49.69
54.46
(5.26%)
(4.86%)
—
29.43
Div yield (avg)%
6.41
7.44
9.89
12.71
15.01
12.71
13.30
12.54
12.58
13.66
2.54
12.71
12.64
62
10.53
Payout ratio%
7.37
8.87
11.09
9.06
9.84
7.33
5.87
8.80
8.26
10.17
13.91
8.26
8.84
32
28.95
Shares (diluted)M
30.83
30.64
35.72
40.58
45.70
53.27
51.70
50.56
58.30
58.16
27.74
4.94%
7.74%
71
20.70
Buyback yield%
24.80
21.92
22.18
21.55
20.04
20.06
19.51
20.86
21.18
19.91
23.36
20.06
21.02
85
0.598
D/E ratiox
1.633
1.795
1.764
1.796
1.916
1.996
2.023
2.042
2.145
2.351
1.279
2.042
1.956
90
0.557
Enterprise value¥B
0.379
0.351
0.359
0.351
0.317
0.345
0.337
0.319
0.324
0.322
2.591
0.33%
(1.20%)
15
3.248
LT debt¥B
0.924
0.909
1.020
1.072
1.107
1.231
1.438
1.579
1.885
2.214
1.248
14.88%
9.44%
40
Revenue
¥3.320B
0.27%
1.00×
Cost of revenue
¥1.920B
0.18%
0.99×
Operating expenses
¥670.1M
0.89%
1.06×