0.213
Revenue¥B
2.751
2.752
2.762
2.820
2.819
2.868
2.983
2.999
3.115
3.156
0.234
2.28%
1.57%
22
12.52
Revenue growth%
14.44
12.19
10.79
10.14
11.36
13.50
11.34
10.74
13.49
16.13
28.12
13.49
11.77
50
20.70
Gross margin%
4.00
4.08
3.79
3.24
4.41
1.62
4.52
7.41
5.06
5.76
20.11
5.06
4.24
10
2.03
Operating margin%
30.50
27.91
28.43
26.25
27.56
26.42
25.51
27.53
28.63
25.92
19.93
26.42
27.55
67
21.96
Net margin%
3.13
5.58
6.86
9.21
11.71
9.04
8.80
7.35
5.46
2.69
11.04
7.35
7.10
12
15.45
P/E ratio (avg)x
27.08
28.02
28.60
30.76
32.64
31.83
28.73
27.76
25.83
27.17
20.76
27.76
28.31
34
21.73
EV/EBITx
30.89
32.92
33.33
34.86
32.48
33.73
36.29
31.03
33.61
34.17
8.758
33.73
33.47
54
20.43
FCF yield (avg)%
8.03
8.42
10.75
11.22
12.47
11.55
12.92
11.36
10.66
10.69
9.16
11.36
10.98
56
4.46
FCF margin%
26.28
28.64
30.71
31.13
31.04
31.20
32.02
31.70
33.39
33.54
26.30
32.02
31.16
61
0.276
FCF / Net incomex
1.383
1.327
1.505
1.528
1.447
1.683
1.811
1.763
1.689
1.692
0.463
1.692
1.606
36
21.68
ROIC%
17.56
14.61
13.07
14.28
15.90
14.73
15.47
13.70
12.39
12.70
27.20
13.70
14.45
66
2.12
Return on equity%
7.69
7.12
9.50
8.64
6.56
6.46
7.51
9.12
7.35
6.75
4.90
7.35
7.43
69
14.51
Return on assets%
23.82
26.37
26.03
26.58
24.18
23.95
26.46
28.48
27.70
30.44
6.85
27.70
26.42
63
45.96
EPS¥
106.78
113.35
130.04
131.73
128.59
143.38
149.21
154.22
163.04
159.21
49.99
4.36%
4.87%
—
19.37
EPS growth%
5.59
3.06
0.65
0.40
1.52
4.20
7.04
7.82
8.50
10.94
5.06
7.82
4.90
24
79.93
Bookvalue per sh¥
156.33
164.09
160.87
165.17
187.62
207.68
201.09
204.45
201.96
215.45
28.43
2.80%
4.73%
—
186.79
FCF per share¥
140.51
134.96
119.55
111.62
102.69
100.84
87.64
84.81
87.71
86.81
69.45
(3.30%)
(4.69%)
—
51.09
Dividend per sh¥
70.69
75.22
82.14
75.10
86.32
82.30
87.37
88.89
101.44
105.17
175.29
4.03%
4.60%
—
25.01
Div yield (avg)%
17.99
20.11
22.01
22.87
20.17
19.19
20.23
19.66
22.36
19.96
20.63
19.96
20.14
56
8.11
Payout ratio%
7.79
8.53
9.92
8.20
9.01
6.07
5.66
7.29
7.07
9.05
20.32
7.07
7.99
37
21.37
Shares (diluted)M
24.27
24.23
28.17
27.44
26.83
26.41
26.40
26.08
27.87
32.72
20.66
4.05%
2.85%
83
23.52
Buyback yield%
3.11
3.43
2.86
4.44
6.57
7.20
8.70
10.89
10.42
9.20
27.56
9.20
6.88
33
1.431
D/E ratiox
0.356
0.371
0.398
0.457
0.515
0.529
0.615
0.680
0.641
0.634
1.474
0.634
0.522
22
2.969
Enterprise value¥B
2.988
3.025
3.415
3.227
3.148
3.061
2.864
3.112
3.128
3.533
3.066
2.33%
1.05%
70
3.518
LT debt¥B
2.149
2.343
2.341
2.227
2.341
2.402
2.828
3.289
3.241
3.590
1.467
8.93%
5.21%
68
Revenue
¥3.156B
1.57%
1.00×
Cost of revenue
¥1.643B
1.54%
1.00×
Operating expenses
¥775.6M
1.09%
0.95×
Goodwill & intangibles
15.85%