1.186
Revenue¥B
5.029
5.177
5.243
5.339
5.386
5.546
5.680
5.804
5.984
6.023
1.220
2.26%
2.19%
66
14.94
Revenue growth%
17.71
20.60
20.08
20.25
21.02
19.15
21.05
22.03
19.10
20.48
23.25
20.48
20.37
76
13.98
Gross margin%
9.42
12.39
15.15
13.54
11.26
12.89
15.84
14.25
14.06
15.60
4.93
14.25
13.80
66
5.89
Operating margin%
25.58
23.65
26.42
28.42
27.17
27.56
26.68
28.36
27.05
29.88
8.74
27.56
27.11
64
15.31
Net margin%
0.40
2.16
3.27
5.97
7.25
6.66
6.09
3.25
2.52
0.40
6.20
3.25
3.26
19
11.58
P/E ratio (avg)x
13.87
13.79
13.72
12.80
11.68
10.84
11.51
12.58
10.97
11.25
33.97
11.25
12.13
25
28.16
EV/EBITx
21.86
25.01
27.49
29.26
32.37
35.25
34.96
34.61
34.44
38.84
8.274
34.96
33.40
32
7.07
FCF yield (avg)%
18.99
20.38
22.32
24.93
26.69
23.97
25.20
24.54
21.94
24.11
11.10
24.11
24.04
34
20.97
FCF margin%
20.38
17.49
15.47
12.81
11.47
8.88
10.23
11.22
13.23
12.49
3.61
11.22
12.65
82
0.583
FCF / Net incomex
1.388
1.255
1.335
1.346
1.273
1.210
1.366
1.441
1.528
1.433
1.217
1.433
1.356
34
2.48
ROIC%
3.61
5.44
5.10
6.00
5.20
3.88
6.30
5.80
7.94
10.70
16.86
6.30
5.62
30
9.32
Return on equity%
10.87
9.76
7.24
6.38
9.21
6.50
7.45
4.87
4.58
6.59
22.61
6.50
6.91
13
17.81
Return on assets%
2.68
0.40
0.40
0.57
0.40
1.85
0.46
0.40
2.77
3.72
24.03
1.85
0.52
47
214.75
EPS¥
252.72
236.29
269.43
282.96
297.43
309.45
333.84
373.44
370.96
365.01
232.79
4.18%
3.19%
—
6.72
EPS growth%
16.66
14.89
14.03
13.12
12.99
13.52
16.28
15.58
16.94
14.67
26.88
15.58
14.78
70
33.45
Bookvalue per sh¥
237.65
230.54
229.39
212.76
221.39
211.33
227.59
224.24
195.19
192.54
45.13
(2.75%)
(2.95%)
—
160.32
FCF per share¥
240.44
257.71
267.92
274.55
285.22
324.56
340.71
367.92
361.54
354.12
165.96
4.42%
4.04%
—
38.43
Dividend per sh¥
216.22
205.59
191.19
176.87
192.34
178.78
185.25
161.96
172.36
163.33
74.89
(3.22%)
(2.77%)
—
23.17
Div yield (avg)%
25.06
25.22
27.81
27.27
27.97
30.86
30.45
29.22
30.37
30.74
27.15
30.45
28.60
37
6.39
Payout ratio%
26.95
26.99
28.76
26.44
24.20
27.02
26.07
26.35
29.15
29.00
27.82
27.02
26.97
29
15.88
Shares (diluted)M
20.88
21.28
21.91
22.55
21.69
22.91
22.50
22.34
26.43
26.15
15.43
3.81%
2.21%
87
2.58
Buyback yield%
19.87
18.05
15.27
18.05
16.73
13.75
12.50
12.23
13.41
11.46
24.27
12.50
14.51
14
1.660
D/E ratiox
1.471
1.356
1.187
1.066
0.957
1.038
1.004
1.002
0.999
0.916
0.577
1.002
1.021
29
0.319
Enterprise value¥B
6.889
7.208
8.000
9.526
9.840
10.24
11.36
13.02
13.47
14.07
1.412
7.42%
8.83%
61
2.115
LT debt¥B
3.977
4.115
4.084
4.254
4.491
4.297
3.874
3.961
4.014
3.943
2.959
(2.57%)
(0.27%)
88
Revenue
¥6.023B
2.19%
1.00×
Cost of revenue
¥3.886B
2.32%
1.01×
Operating expenses
¥783.3M
1.31%
0.92×