0.097
Revenue¥B
1.213
1.232
1.265
1.326
1.358
1.366
1.384
1.396
1.439
1.458
0.101
1.43%
2.35%
58
6.59
Revenue growth%
7.04
6.98
5.39
5.07
2.73
1.67
2.94
0.40
3.16
3.26
25.50
2.94
3.21
39
3.79
Gross margin%
9.57
10.11
12.36
11.09
9.59
11.54
13.58
12.25
9.58
10.35
5.05
11.54
10.72
15
11.82
Operating margin%
10.49
13.13
15.95
16.94
17.73
15.69
14.68
17.36
17.56
16.50
10.30
16.50
16.22
45
22.14
Net margin%
25.92
26.23
27.45
29.90
29.48
29.53
28.04
29.39
29.99
30.55
7.78
29.53
29.43
84
12.46
P/E ratio (avg)x
26.71
22.97
21.08
22.53
20.82
19.42
18.66
16.61
14.04
12.00
30.88
16.61
20.12
40
23.33
EV/EBITx
13.99
12.44
12.96
11.22
10.93
10.38
10.16
10.90
10.42
10.39
24.59
10.39
10.92
81
5.42
FCF yield (avg)%
1.97
3.17
2.28
0.40
0.40
0.78
1.55
0.40
0.90
0.40
5.79
0.78
0.84
38
7.61
FCF margin%
26.10
27.62
25.62
26.97
24.29
25.04
23.83
25.20
25.94
23.11
19.57
25.04
25.41
74
1.054
FCF / Net incomex
2.206
2.376
2.573
2.792
2.856
2.939
3.310
3.197
3.064
2.882
0.398
3.064
2.869
42
18.87
ROIC%
11.13
11.91
9.69
10.12
7.28
5.18
4.20
6.56
5.82
8.16
16.88
5.82
7.72
49
23.81
Return on equity%
20.43
20.59
21.65
24.14
21.88
20.61
21.56
22.87
23.68
21.65
18.61
21.65
21.65
5
26.52
Return on assets%
12.02
12.65
11.83
14.11
13.02
14.73
12.51
10.62
9.73
7.75
22.12
10.62
12.27
81
167.87
EPS¥
266.16
318.88
369.43
399.03
407.69
474.49
552.96
574.13
568.57
648.77
180.10
9.74%
10.13%
—
14.31
EPS growth%
1.49
0.40
1.13
0.75
3.08
0.40
2.95
2.94
2.69
0.40
6.30
2.69
1.31
43
167.33
Bookvalue per sh¥
91.43
85.54
99.24
93.60
89.74
102.72
102.55
97.15
108.14
118.67
224.68
5.75%
3.46%
—
172.09
FCF per share¥
298.14
288.33
300.88
280.49
296.68
328.38
349.62
340.83
320.57
356.61
34.86
3.75%
2.35%
—
121.86
Dividend per sh¥
383.43
376.47
406.14
400.39
441.56
443.15
427.41
408.25
409.42
415.98
111.77
(1.19%)
2.24%
—
26.56
Div yield (avg)%
10.15
7.99
7.07
6.96
5.19
5.16
3.74
1.90
2.24
3.26
16.58
3.26
5.17
26
28.58
Payout ratio%
6.37
3.65
4.30
4.08
2.84
0.40
0.40
2.32
5.24
2.74
4.15
2.32
3.24
5
4.378
Shares (diluted)M
3.854
3.420
3.268
3.561
3.247
3.304
3.053
3.192
3.426
3.395
4.520
0.89%
(0.52%)
32
10.89
Buyback yield%
17.48
17.62
19.21
21.79
24.47
21.88
18.97
18.43
18.10
15.92
10.39
18.43
18.70
67
0.493
D/E ratiox
1.369
1.530
1.719
1.788
2.098
2.104
2.004
1.951
2.026
2.091
1.152
2.026
1.977
88
637.9
Enterprise value¥M
195.7
200.6
211.6
180.8
189.0
195.0
172.6
159.3
145.0
149.0
389.9
(4.64%)
(1.95%)
6
0.847
LT debt¥B
1.645
1.792
1.803
2.148
2.542
2.775
2.974
3.050
3.180
3.732
0.304
7.98%
9.74%
79
Revenue
¥1.458B
2.35%
1.00×
Cost of revenue
¥891.9M
2.38%
1.00×
Operating expenses
¥152.9M
1.51%
0.92×
Goodwill & intangibles
16.94%
Property and equipment
15.48%