1.326
Revenue¥B
2.197
2.394
2.516
2.645
2.776
2.997
3.189
3.483
3.757
4.043
1.460
7.81%
6.79%
53
6.77
Revenue growth%
20.70
20.03
20.00
20.55
21.09
21.38
21.86
21.63
22.80
22.54
25.59
21.86
21.24
28
9.25
Gross margin%
4.84
1.99
1.68
4.15
5.87
5.69
6.35
8.60
9.73
7.18
18.21
7.18
5.78
32
19.82
Operating margin%
10.26
9.69
8.55
10.62
11.95
9.26
8.68
7.15
9.04
6.79
6.93
8.68
9.15
26
19.87
Net margin%
24.82
22.93
23.74
21.01
18.33
19.67
19.43
21.28
22.87
22.79
15.01
21.28
22.03
34
23.51
P/E ratio (avg)x
15.25
16.55
15.75
13.66
14.18
13.93
13.47
11.81
12.19
11.28
14.07
12.19
13.79
80
33.74
EV/EBITx
38.37
43.09
48.12
49.04
49.09
48.99
56.99
57.54
60.61
70.63
9.861
57.54
49.07
36
16.36
FCF yield (avg)%
12.39
11.35
12.76
14.39
15.98
13.18
12.60
10.84
11.13
14.07
8.51
12.60
12.68
47
8.26
FCF margin%
1.87
0.40
0.50
1.70
3.39
0.86
0.74
0.40
2.69
0.40
9.07
0.74
0.80
10
1.138
FCF / Net incomex
0.761
0.724
0.715
0.684
0.755
0.754
0.818
0.877
0.981
0.896
1.241
0.877
0.758
54
18.50
ROIC%
7.15
4.58
6.64
5.39
7.35
6.82
4.51
5.91
5.73
7.48
22.88
5.91
6.27
92
29.70
Return on equity%
18.19
16.67
15.13
12.35
10.88
8.24
8.12
8.52
8.70
8.84
4.71
8.52
9.86
17
24.74
Return on assets%
23.91
24.16
25.56
26.45
28.71
26.69
26.40
26.26
24.36
21.93
26.05
26.26
25.91
46
156.33
EPS¥
202.16
228.34
224.26
252.38
237.21
251.55
243.24
267.71
289.57
299.60
170.19
4.78%
3.82%
—
6.17
EPS growth%
29.02
31.08
30.36
29.26
29.04
31.92
30.59
33.14
31.70
29.82
19.02
31.70
30.47
73
90.94
Bookvalue per sh¥
101.15
100.84
107.03
116.49
126.63
133.45
127.76
113.15
109.47
114.50
143.73
(1.99%)
1.98%
—
113.48
FCF per share¥
125.87
137.66
132.40
130.11
121.92
130.74
122.85
135.56
144.97
139.76
40.15
2.77%
2.04%
—
173.04
Dividend per sh¥
221.40
243.74
252.89
235.98
271.33
253.44
296.03
288.76
291.78
301.25
93.28
2.11%
3.59%
—
16.26
Div yield (avg)%
29.13
26.98
24.21
24.70
23.75
23.48
20.61
19.66
21.30
20.04
29.70
20.61
23.62
6
24.89
Payout ratio%
6.15
7.76
10.60
11.18
13.52
11.31
9.00
10.11
9.15
7.53
9.87
9.15
9.63
9
11.90
Shares (diluted)M
16.98
16.35
17.80
19.18
20.00
22.52
24.29
25.58
25.88
29.52
12.14
8.10%
6.72%
92
23.07
Buyback yield%
28.56
26.65
25.43
24.72
26.91
26.55
23.63
23.88
26.72
24.99
21.86
24.99
25.99
31
1.260
D/E ratiox
1.467
1.459
1.483
1.756
2.060
2.000
1.934
2.195
2.225
2.577
1.441
2.195
1.967
6
2.421
Enterprise value¥B
4.388
4.683
5.053
5.279
5.187
5.156
5.330
4.995
5.405
5.003
0.918
(0.72%)
1.80%
81
1.224
LT debt¥B
4.739
5.274
5.989
5.967
6.226
6.146
5.607
5.345
4.868
4.898
0.354
(4.68%)
1.39%
72
Revenue
¥4.043B
6.79%
1.00×
Cost of revenue
¥2.610B
6.63%
0.98×
Operating expenses
¥549.0M
6.61%
0.98×