9.985
Revenue¥B
13.22
14.19
14.84
15.22
15.81
16.22
16.68
17.52
18.78
19.47
10.50
4.25%
4.27%
84
22.14
Revenue growth%
27.16
29.17
27.34
24.55
27.18
25.76
27.16
24.85
26.92
28.05
4.99
26.92
27.16
54
23.80
Gross margin%
9.95
10.51
11.17
12.50
10.98
12.62
13.68
16.17
13.79
12.91
28.65
13.68
12.56
18
12.40
Operating margin%
30.79
33.62
31.88
34.48
34.95
34.98
33.58
35.82
36.62
36.22
25.98
35.82
34.71
53
22.68
Net margin%
24.31
24.15
26.48
24.12
22.18
21.02
18.86
18.14
16.66
17.81
18.10
18.14
21.60
92
25.30
P/E ratio (avg)x
24.29
24.51
27.40
30.91
34.97
38.47
43.51
44.86
43.99
50.24
33.77
43.99
36.72
73
28.83
EV/EBITx
60.38
63.53
66.88
65.32
76.69
89.70
88.82
90.34
98.08
102.3
36.90
90.34
82.76
61
10.61
FCF yield (avg)%
6.05
5.17
4.02
5.18
6.23
3.48
5.60
2.88
1.03
0.84
16.96
2.88
4.59
45
6.04
FCF margin%
8.82
10.92
13.73
16.56
18.54
20.97
22.55
21.84
19.13
20.07
6.35
20.97
18.83
63
0.133
FCF / Net incomex
2.586
2.639
2.893
3.255
2.954
2.879
2.665
2.469
2.391
2.202
1.197
2.469
2.652
59
20.45
ROIC%
11.58
13.59
12.03
13.75
15.03
15.11
16.22
17.94
17.12
18.16
14.05
17.12
15.07
32
23.58
Return on equity%
17.35
14.72
15.05
14.20
12.52
13.40
15.43
15.68
13.69
11.50
22.68
13.69
14.46
41
2.98
Return on assets%
16.05
15.79
15.69
13.23
14.26
11.84
12.87
12.85
13.73
10.98
28.44
12.85
13.48
93
66.85
EPS¥
151.48
150.95
158.25
163.75
142.08
153.75
158.34
148.55
148.95
126.65
73.30
(2.27%)
(1.21%)
—
9.24
EPS growth%
20.70
19.77
18.52
19.58
17.00
17.02
19.17
19.14
21.57
21.37
8.05
19.17
19.37
88
45.44
Bookvalue per sh¥
178.13
204.56
213.90
233.57
219.82
246.74
231.37
218.30
206.19
203.13
110.52
(1.57%)
1.17%
—
79.97
FCF per share¥
267.51
261.58
284.88
324.01
307.50
348.50
377.49
374.13
415.13
451.81
72.94
8.00%
5.13%
—
91.98
Dividend per sh¥
149.55
160.91
164.69
162.80
179.89
170.05
156.73
155.99
163.06
167.10
189.49
(1.46%)
1.40%
—
26.23
Div yield (avg)%
28.14
28.72
25.79
28.70
27.12
29.06
32.02
30.44
31.41
29.92
28.14
30.44
28.89
92
21.94
Payout ratio%
11.74
13.20
14.13
11.64
12.00
9.16
8.54
7.15
10.13
11.77
26.31
9.16
11.69
86
38.43
Shares (diluted)M
27.79
29.10
26.53
25.44
26.60
28.05
29.21
32.00
28.69
29.24
39.46
1.91%
(0.51%)
65
28.71
Buyback yield%
25.83
23.04
20.04
20.03
18.95
21.46
20.89
18.42
20.30
22.94
3.75
20.89
20.59
86
0.165
D/E ratiox
0.682
0.691
0.774
0.884
0.909
0.897
0.870
0.828
0.976
1.065
0.616
0.897
0.877
20
1.091
Enterprise value¥B
10.95
10.95
12.34
12.71
12.13
12.54
13.57
13.62
13.26
13.06
3.667
1.49%
2.66%
29
1.884
LT debt¥B
1.134
1.265
1.191
1.196
1.100
1.050
1.078
1.200
1.226
1.244
8.800
2.48%
0.70%
37
Revenue
¥19.47B
4.27%
1.00×
Cost of revenue
¥12.66B
4.23%
1.00×
Operating expenses
¥3.407B
4.21%
0.99×