3.131
Revenue¥B
3.068
3.325
3.541
3.750
3.971
4.299
4.540
4.968
5.373
5.646
3.261
7.30%
6.88%
35
12.47
Revenue growth%
16.93
15.88
17.12
17.73
15.25
14.92
16.61
15.34
14.16
14.45
29.54
14.92
15.61
58
17.40
Gross margin%
13.38
14.62
15.90
17.92
20.77
22.08
24.53
24.02
25.70
23.50
3.96
24.02
21.42
30
2.76
Operating margin%
1.85
3.24
1.39
1.53
3.15
2.26
1.78
3.07
4.51
4.99
23.79
3.07
2.66
68
13.44
Net margin%
27.14
25.00
25.84
23.99
26.06
23.47
22.96
23.27
23.66
23.23
22.35
23.27
23.82
74
21.86
P/E ratio (avg)x
34.69
30.31
32.64
30.86
32.46
34.78
34.51
33.62
33.15
34.77
8.317
34.51
33.38
75
28.61
EV/EBITx
11.75
12.11
13.53
12.48
13.48
12.71
12.66
11.76
11.27
10.55
35.73
11.76
12.30
38
5.75
FCF yield (avg)%
19.51
20.99
19.12
19.37
21.75
21.09
21.82
20.59
21.84
21.35
7.27
21.35
21.04
11
18.05
FCF margin%
15.91
16.99
15.31
14.76
15.99
13.02
12.04
9.07
11.76
10.33
18.26
11.76
13.89
91
0.214
FCF / Net incomex
0.881
0.846
0.946
0.921
0.951
0.911
1.000
1.111
1.048
1.143
0.542
1.048
0.948
55
4.01
ROIC%
7.49
8.56
11.34
8.44
9.42
8.69
9.21
7.60
7.79
5.53
4.71
7.79
8.50
37
15.77
Return on equity%
14.28
16.01
18.68
16.81
15.69
15.62
13.21
15.42
17.12
18.10
27.49
15.62
15.85
54
10.65
Return on assets%
5.15
5.74
7.98
8.94
10.78
10.54
10.99
12.84
10.11
9.69
18.69
10.54
9.90
33
123.85
EPS¥
61.01
66.68
63.22
68.46
69.49
63.55
68.11
61.78
63.92
65.93
133.12
(1.05%)
(0.04%)
—
18.61
EPS growth%
9.91
10.53
9.09
7.51
7.38
7.83
7.20
6.62
7.34
5.57
10.62
7.20
7.44
79
141.80
Bookvalue per sh¥
129.48
123.93
122.18
127.90
127.91
131.21
150.84
166.12
155.85
174.33
103.92
6.39%
2.55%
—
127.52
FCF per share¥
27.73
26.58
25.90
25.80
26.53
25.58
23.50
25.41
27.97
28.91
141.84
1.73%
1.50%
—
38.88
Dividend per sh¥
89.46
98.42
101.46
99.11
95.48
94.44
102.82
110.40
123.55
123.61
62.23
5.30%
3.22%
—
27.67
Div yield (avg)%
27.52
28.72
26.04
28.37
26.72
29.10
31.17
29.37
27.14
26.23
19.04
29.10
27.94
32
7.68
Payout ratio%
16.22
19.11
21.58
23.94
26.82
27.37
25.94
24.56
21.68
20.63
7.06
24.56
22.81
73
19.81
Shares (diluted)M
32.25
34.84
36.34
40.56
40.68
39.15
38.69
42.35
49.46
47.48
19.68
3.14%
4.40%
55
9.55
Buyback yield%
38.00
40.90
43.18
44.98
42.97
44.07
44.36
43.28
43.52
42.45
7.28
43.52
43.23
41
1.230
D/E ratiox
0.335
0.378
0.391
0.383
0.397
0.415
0.445
0.475
0.435
0.479
1.125
0.445
0.406
21
2.159
Enterprise value¥B
0.454
0.472
0.489
0.540
0.520
0.475
0.468
0.425
0.461
0.454
2.180
(2.70%)
(0.18%)
82
2.086
LT debt¥B
5.957
6.998
6.658
6.418
6.546
7.399
8.318
8.104
8.492
8.854
0.259
6.23%
3.86%
15
Revenue
¥5.646B
6.88%
1.00×
Cost of revenue
¥2.635B
7.11%
1.02×
Operating expenses
¥1.338B
6.21%
0.94×