2.168
Revenue¥B
24.67
25.03
25.93
26.38
26.71
26.88
27.38
27.30
27.74
27.52
2.369
0.60%
1.32%
72
7.77
Revenue growth%
23.03
24.09
26.32
26.60
23.91
26.50
24.05
21.08
18.47
17.29
17.37
21.08
23.98
77
11.85
Gross margin%
7.97
6.93
8.15
6.58
9.26
7.17
8.86
7.13
10.02
11.59
21.39
8.86
8.06
91
13.43
Operating margin%
6.01
3.33
2.81
0.40
0.40
0.40
2.29
4.00
3.68
4.94
10.68
3.68
3.07
50
9.35
Net margin%
30.96
32.70
33.28
33.10
31.69
30.91
29.91
28.21
29.01
29.28
4.62
29.28
30.94
30
24.99
P/E ratio (avg)x
13.81
14.57
14.51
15.42
15.87
15.20
15.01
14.06
13.21
13.87
21.91
14.06
14.54
57
28.76
EV/EBITx
9.812
11.17
10.69
11.60
10.63
11.51
12.44
13.16
13.91
12.75
11.19
12.75
11.55
76
25.45
FCF yield (avg)%
31.37
30.13
31.41
28.85
26.39
24.70
22.53
21.38
19.67
20.83
14.73
21.38
25.55
8
19.71
FCF margin%
16.66
16.07
14.61
12.24
13.78
13.50
15.47
13.88
14.67
15.07
6.57
14.67
14.64
31
1.366
FCF / Net incomex
1.216
1.329
1.275
1.317
1.236
1.417
1.373
1.421
1.565
1.640
1.590
1.421
1.351
49
25.16
ROIC%
4.93
5.79
6.07
8.06
8.57
8.12
6.16
9.15
10.94
13.64
27.87
9.15
8.09
84
21.28
Return on equity%
14.92
14.01
14.84
13.31
10.38
12.82
13.71
11.82
13.67
13.81
22.24
13.67
13.69
14
6.73
Return on assets%
15.87
15.58
15.47
17.02
18.97
18.43
18.59
18.16
16.76
18.13
18.62
18.16
17.58
22
457.18
EPS¥
129.21
127.81
138.04
145.98
135.20
149.42
144.91
139.48
143.52
132.70
466.55
(0.37%)
0.82%
—
10.37
EPS growth%
24.39
26.52
25.03
22.19
24.07
22.82
21.28
18.34
16.09
14.98
16.40
18.34
22.51
17
133.55
Bookvalue per sh¥
152.82
148.92
153.24
152.39
155.80
139.80
138.48
134.79
139.71
145.62
104.71
(1.34%)
(0.01%)
—
164.27
FCF per share¥
248.36
268.33
267.14
241.77
262.16
260.62
251.17
259.34
223.77
226.97
166.58
(2.84%)
(2.23%)
—
345.83
Dividend per sh¥
149.75
149.88
154.53
165.87
186.93
207.02
239.89
270.85
267.50
281.49
432.40
8.53%
7.90%
—
15.24
Div yield (avg)%
13.66
10.82
10.86
8.56
6.19
4.12
6.02
4.25
5.43
6.92
21.16
5.43
6.55
46
25.48
Payout ratio%
26.02
28.37
29.31
29.49
29.33
29.89
28.88
28.13
29.62
28.79
24.40
28.88
29.09
61
38.36
Shares (diluted)M
37.21
39.79
42.81
40.35
43.30
43.37
45.07
41.23
44.94
48.30
38.93
2.21%
2.77%
45
23.46
Buyback yield%
21.92
23.04
20.81
20.51
22.50
23.61
24.12
24.30
24.26
23.24
25.31
24.12
23.14
77
1.795
D/E ratiox
1.000
0.900
1.011
1.007
1.010
0.918
0.992
1.125
1.210
1.168
0.285
1.125
1.009
30
18.85
Enterprise value¥B
4.018
4.738
5.019
5.917
7.042
8.421
8.309
8.891
10.71
10.67
12.83
8.67%
12.36%
74
2.319
LT debt¥B
18.66
20.17
17.92
19.87
18.49
17.26
17.23
19.08
18.64
18.49
15.11
—
0.83%
73
Revenue
¥27.52B
1.32%
1.00×
Cost of revenue
¥13.90B
1.11%
0.98×
Operating expenses
¥5.154B
1.94%
1.06×
Goodwill & intangibles
18.19%