1.546
Revenue¥B
2.042
2.185
2.315
2.470
2.573
2.678
2.825
3.022
3.147
3.258
1.641
4.83%
5.47%
90
23.20
Revenue growth%
5.55
6.10
5.11
6.86
4.89
7.83
8.17
7.93
4.98
5.20
22.47
7.83
5.82
26
22.44
Gross margin%
2.45
1.97
0.40
2.14
4.46
3.49
2.39
0.40
0.40
1.99
3.25
1.99
2.06
50
18.19
Operating margin%
32.81
35.14
35.23
32.30
33.56
32.25
31.91
33.60
32.39
31.50
20.79
32.25
32.60
42
3.12
Net margin%
21.33
21.21
23.23
22.64
25.03
27.06
24.37
22.83
21.40
19.13
9.18
22.83
22.73
9
9.129
P/E ratio (avg)x
40.12
41.94
45.60
49.83
52.77
53.42
60.31
57.02
54.88
49.61
32.31
54.88
51.30
62
16.87
EV/EBITx
29.67
29.33
28.29
26.58
26.01
25.04
24.77
26.84
29.33
30.94
30.19
26.84
27.56
72
2.70
FCF yield (avg)%
10.23
8.53
9.11
7.92
9.45
11.70
13.26
12.46
11.24
10.71
8.14
11.70
10.47
24
29.60
FCF margin%
15.49
16.47
16.97
17.29
15.10
14.35
11.40
14.21
12.59
15.43
11.54
14.21
15.26
17
1.586
FCF / Net incomex
1.514
1.714
1.913
2.009
2.122
2.400
2.366
2.485
2.556
2.377
0.424
2.400
2.244
92
17.16
ROIC%
3.53
2.91
5.58
7.96
6.29
8.35
10.48
11.22
10.28
10.41
19.32
10.41
8.15
54
14.03
Return on equity%
12.17
9.95
9.58
9.52
11.12
12.55
14.75
14.36
12.81
13.76
27.66
13.76
12.36
44
18.37
Return on assets%
0.40
0.40
0.40
0.70
1.50
0.40
0.64
0.40
0.40
0.40
26.73
0.40
0.40
78
180.87
EPS¥
235.98
250.60
264.26
231.89
218.35
207.20
223.71
244.14
263.09
285.06
192.36
5.48%
2.97%
—
24.89
EPS growth%
14.54
15.30
13.16
15.79
18.44
17.28
17.35
16.10
14.24
13.90
25.43
16.10
15.54
73
146.06
Bookvalue per sh¥
79.20
84.97
93.08
99.25
95.81
102.19
99.45
110.75
110.95
127.31
211.39
5.85%
4.30%
—
247.99
FCF per share¥
105.54
117.43
133.86
148.54
166.78
186.73
175.80
185.00
178.71
192.74
168.59
2.94%
6.02%
—
238.16
Dividend per sh¥
69.51
72.31
66.82
68.38
68.91
64.33
63.92
65.60
66.02
69.33
251.13
0.12%
0.79%
—
5.83
Div yield (avg)%
3.37
0.49
1.20
0.40
0.40
1.61
1.88
0.40
0.40
0.40
26.77
0.40
0.45
19
23.51
Payout ratio%
32.62
31.51
31.63
34.48
36.48
36.11
34.67
35.17
35.28
36.66
25.17
35.28
34.92
13
10.80
Shares (diluted)M
14.40
13.85
14.56
15.15
14.14
15.72
14.65
15.72
16.26
16.73
11.12
3.43%
0.89%
20
17.96
Buyback yield%
19.94
17.03
19.11
18.34
19.19
20.43
19.84
17.66
20.28
20.87
20.37
20.28
19.51
23
1.519
D/E ratiox
0.302
0.267
0.292
0.278
0.241
0.246
0.227
0.198
0.198
0.177
0.535
0.198
0.244
84
3.290
Enterprise value¥B
1.882
1.833
1.862
2.184
2.316
2.218
2.392
2.375
2.467
2.810
1.387
3.94%
4.27%
54
1.756
LT debt¥B
0.740
0.666
0.739
0.808
0.901
0.966
0.916
0.835
0.895
0.914
4.282
0.29%
1.90%
30
Revenue
¥3.258B
5.47%
1.00×
Cost of revenue
¥1.870B
5.45%
1.00×
Operating expenses
¥329.7M
5.39%
0.99×