2.933
Revenue¥B
2.504
2.514
2.612
2.655
2.720
2.715
2.785
2.816
2.888
2.894
3.216
1.25%
1.51%
77
10.76
Revenue growth%
12.99
13.91
12.00
14.48
14.93
16.37
18.44
18.82
19.47
20.13
3.83
18.82
15.65
44
10.41
Gross margin%
15.61
15.08
16.90
19.34
21.93
20.89
23.09
21.65
23.50
24.76
16.00
23.09
21.27
32
13.90
Operating margin%
21.50
24.21
25.35
26.98
24.86
25.76
23.52
23.52
24.77
26.08
5.28
24.77
24.81
18
26.48
Net margin%
29.56
30.26
28.94
29.69
28.13
30.64
30.50
31.13
33.69
35.13
16.49
31.13
30.38
28
23.79
P/E ratio (avg)x
23.64
21.14
21.03
19.68
21.91
20.34
22.43
21.46
21.27
20.54
28.20
21.27
21.21
39
13.88
EV/EBITx
46.33
47.73
51.04
56.79
64.01
69.56
68.80
68.35
72.40
74.91
19.05
69.56
66.18
59
21.87
FCF yield (avg)%
19.25
19.86
21.11
19.34
17.85
20.37
17.93
17.61
15.17
14.97
10.98
17.61
18.59
16
24.30
FCF margin%
17.58
19.51
21.10
22.25
24.13
23.35
21.06
22.39
20.51
20.80
11.69
21.06
21.08
63
0.164
FCF / Net incomex
0.485
0.524
0.507
0.497
0.481
0.418
0.433
0.429
0.388
0.416
0.989
0.418
0.457
63
25.59
ROIC%
20.07
20.86
18.57
15.63
14.08
12.44
9.64
10.16
11.07
10.02
29.36
10.16
13.26
80
11.96
Return on equity%
27.22
25.14
26.79
28.65
26.09
28.18
27.64
29.49
28.15
29.54
22.72
28.18
27.89
85
24.73
Return on assets%
14.04
11.32
9.28
10.37
9.59
12.28
11.04
13.21
12.45
13.31
8.67
12.45
11.80
71
309.41
EPS¥
223.76
202.87
182.84
190.18
184.99
168.73
167.82
148.37
152.51
166.52
344.31
(2.08%)
(3.15%)
—
5.63
EPS growth%
7.68
9.49
9.35
7.66
5.30
2.72
2.86
3.41
0.54
2.39
12.34
2.72
4.36
63
127.00
Bookvalue per sh¥
259.97
277.09
244.41
236.10
238.87
222.83
216.20
203.15
211.14
224.67
48.00
(1.22%)
(1.52%)
—
119.34
FCF per share¥
310.69
339.59
351.63
353.20
373.60
403.05
407.21
437.47
446.47
438.33
278.91
3.25%
3.47%
—
227.87
Dividend per sh¥
360.52
334.96
380.20
384.14
423.11
449.02
512.17
509.24
497.51
556.96
153.59
5.65%
5.79%
—
5.95
Div yield (avg)%
25.92
27.39
26.33
26.52
24.26
26.45
29.17
26.18
26.85
29.31
10.84
26.85
26.49
39
17.63
Payout ratio%
11.85
13.70
13.00
14.12
16.63
18.16
15.37
17.06
14.23
14.72
20.17
15.37
14.48
18
12.66
Shares (diluted)M
23.83
24.76
25.91
30.03
32.67
33.20
36.02
41.86
49.21
55.75
12.72
11.28%
9.93%
18
15.49
Buyback yield%
8.75
9.95
12.43
15.20
12.22
10.09
10.38
7.54
9.71
8.65
16.41
9.71
10.02
54
0.319
D/E ratiox
1.888
2.060
2.421
2.784
3.108
3.004
3.093
3.536
3.935
4.571
1.453
3.536
3.048
33
3.881
Enterprise value¥B
4.525
4.145
4.178
4.334
4.570
4.177
4.459
4.488
4.154
3.913
3.029
(3.06%)
(0.11%)
57
3.819
LT debt¥B
3.171
3.411
3.471
3.706
4.076
4.493
4.445
4.684
4.848
5.116
0.397
4.65%
5.59%
39
Revenue
¥2.894B
1.51%
1.00×
Cost of revenue
¥1.741B
1.63%
1.01×
Operating expenses
¥583.7M
1.13%
0.96×
Property and equipment
16.25%
Spread over hurdle
10.41%