1.585
Revenue¥B
2.318
2.497
2.630
2.737
2.966
3.086
3.305
3.575
3.801
4.036
1.636
6.35%
6.11%
35
13.40
Revenue growth%
24.22
25.60
26.90
25.54
26.94
26.18
24.07
22.09
23.19
21.70
5.99
23.19
24.88
33
10.02
Gross margin%
0.40
3.32
1.24
3.32
1.73
2.40
0.40
0.40
0.64
0.40
18.63
0.40
0.94
29
10.67
Operating margin%
22.77
22.22
20.99
23.86
23.36
21.60
21.29
20.47
17.73
15.95
29.66
20.47
21.45
28
3.55
Net margin%
27.64
26.00
28.52
30.35
29.18
31.06
33.55
33.47
33.80
32.40
11.33
33.47
30.71
69
26.54
P/E ratio (avg)x
13.95
12.96
13.42
14.50
14.63
14.31
14.68
14.46
13.35
11.81
14.75
14.31
14.13
9
33.76
EV/EBITx
6.933
6.704
6.290
6.400
6.087
6.451
6.533
5.830
5.211
5.341
19.04
5.830
6.345
37
4.46
FCF yield (avg)%
4.56
2.65
5.19
5.14
7.79
8.88
8.99
10.41
11.52
12.28
25.95
10.41
8.33
50
14.57
FCF margin%
16.64
18.57
21.31
18.96
16.46
14.59
15.66
14.85
15.22
12.48
2.03
14.85
16.06
47
0.224
FCF / Net incomex
0.830
0.740
0.691
0.721
0.761
0.747
0.808
0.716
0.703
0.648
1.366
0.716
0.730
88
6.76
ROIC%
18.25
16.92
15.54
14.24
12.74
14.79
13.22
13.53
15.71
17.60
10.24
14.79
15.17
40
24.05
Return on equity%
15.68
15.98
16.58
14.76
15.25
15.38
13.88
15.65
18.27
20.42
13.15
15.65
15.67
41
3.43
Return on assets%
29.60
26.63
23.79
21.08
21.76
24.50
25.36
23.48
24.18
23.62
4.99
24.18
23.99
28
111.38
EPS¥
268.00
264.91
239.69
229.19
198.45
196.01
179.58
191.57
180.26
181.66
114.49
(1.75%)
(3.93%)
—
28.45
EPS growth%
23.11
25.73
27.89
29.88
28.49
31.12
33.63
32.96
31.64
33.16
19.66
32.96
30.50
18
195.83
Bookvalue per sh¥
377.84
404.79
462.90
542.39
583.11
666.18
725.71
758.30
905.40
886.51
51.38
8.74%
10.07%
—
218.81
FCF per share¥
402.76
384.38
406.59
393.27
430.58
419.62
401.28
440.22
416.93
477.45
242.10
2.09%
2.23%
—
53.06
Dividend per sh¥
182.62
199.80
191.28
219.37
240.81
278.63
319.72
326.97
367.10
376.19
86.37
9.33%
7.56%
—
11.12
Div yield (avg)%
30.00
29.56
29.09
29.30
31.76
33.15
35.62
37.02
34.29
34.68
16.07
34.68
32.45
82
17.13
Payout ratio%
11.67
13.16
13.30
11.07
13.83
15.18
13.01
11.21
12.00
9.62
2.80
12.00
12.50
74
7.428
Shares (diluted)M
6.947
6.297
6.002
6.585
6.863
6.397
6.409
6.351
6.544
6.252
7.482
(1.85%)
(1.66%)
53
3.75
Buyback yield%
16.62
18.81
21.00
23.14
23.45
21.64
20.02
20.73
19.17
17.57
29.05
20.02
20.38
30
1.766
D/E ratiox
1.150
1.221
1.157
1.239
1.376
1.468
1.455
1.471
1.569
1.416
0.146
1.468
1.396
33
0.188
Enterprise value¥B
2.750
3.022
2.662
2.834
2.766
2.910
3.072
3.082
3.130
2.832
1.615
0.47%
0.94%
74
1.414
LT debt¥B
5.128
6.197
6.884
7.918
7.859
8.126
8.215
8.521
8.495
9.876
2.457
4.68%
7.96%
10
Revenue
¥4.036B
6.11%
1.00×
Cost of revenue
¥2.135B
6.30%
1.02×
Operating expenses
¥590.6M
6.45%
1.03×