1.243
Revenue¥B
2.279
2.371
2.378
2.446
2.511
2.597
2.599
2.709
2.711
2.748
1.354
1.82%
2.00%
78
16.23
Revenue growth%
16.56
15.69
17.10
16.04
18.25
19.57
20.02
21.99
19.16
21.93
28.96
20.02
18.71
77
6.40
Gross margin%
23.13
21.46
23.55
26.39
28.79
30.04
32.04
34.25
36.12
37.66
16.51
34.25
29.42
14
26.18
Operating margin%
9.67
11.21
9.81
9.80
11.06
9.25
7.75
8.27
7.81
5.00
17.48
7.81
9.46
72
12.09
Net margin%
8.89
7.13
8.30
10.88
13.64
14.11
13.45
12.39
9.77
8.80
8.16
12.39
10.33
86
18.70
P/E ratio (avg)x
39.81
45.86
53.89
57.37
58.22
58.52
69.08
71.04
75.86
82.45
31.11
71.04
58.37
82
35.39
EV/EBITx
27.19
26.30
22.74
19.50
17.14
17.29
17.43
16.56
15.24
15.40
24.68
16.56
17.36
17
2.70
FCF yield (avg)%
3.23
1.45
0.40
0.40
0.68
1.29
1.81
1.63
2.04
1.81
5.80
1.81
1.54
91
16.48
FCF margin%
2.10
3.80
1.51
4.09
1.30
3.10
0.91
3.12
3.36
2.66
15.97
3.10
2.88
35
1.203
FCF / Net incomex
0.078
0.069
0.060
0.058
0.057
0.054
0.051
0.051
0.049
0.053
1.393
0.051
0.056
69
27.55
ROIC%
7.17
7.66
8.10
7.47
6.22
6.07
8.74
10.79
11.15
8.76
19.61
8.76
7.88
68
14.95
Return on equity%
9.79
12.43
9.64
9.88
10.10
8.55
7.12
7.66
7.77
6.71
18.43
7.66
9.09
89
2.48
Return on assets%
3.17
5.89
5.78
5.81
4.46
6.66
7.37
7.48
4.78
6.92
5.02
6.92
5.85
7
69.35
EPS¥
20.44
19.87
20.38
20.57
18.47
17.32
17.55
17.73
19.00
18.21
76.54
(0.28%)
(0.68%)
—
24.68
EPS growth%
5.97
6.16
7.64
9.72
11.44
11.27
12.70
10.81
13.00
14.27
21.59
12.70
11.04
83
67.41
Bookvalue per sh¥
75.26
75.64
82.37
81.78
82.49
80.48
78.12
75.24
85.67
82.02
17.59
(0.11%)
1.81%
—
16.04
FCF per share¥
26.84
30.61
32.55
33.84
38.22
40.45
43.83
49.74
48.67
53.93
11.56
7.13%
6.49%
—
60.31
Dividend per sh¥
46.28
49.43
43.98
43.06
42.37
44.50
45.11
46.73
51.38
47.26
65.96
2.21%
(0.72%)
—
2.35
Div yield (avg)%
25.80
25.40
25.81
25.32
25.10
23.89
22.07
24.05
22.31
19.51
22.75
22.31
24.58
53
6.42
Payout ratio%
14.75
11.76
11.78
9.31
9.76
7.62
7.43
6.56
9.03
10.39
26.90
7.62
9.53
58
25.79
Shares (diluted)M
31.32
33.58
34.43
33.86
36.87
37.93
40.33
43.55
50.01
58.44
25.99
9.65%
6.84%
10
12.76
Buyback yield%
28.28
26.73
29.31
27.04
26.79
25.75
24.97
23.99
23.79
25.28
26.57
24.97
26.24
59
0.172
D/E ratiox
0.590
0.547
0.544
0.551
0.490
0.451
0.447
0.403
0.373
0.376
1.401
0.403
0.471
88
0.511
Enterprise value¥B
1.398
1.503
1.494
1.458
1.503
1.595
1.691
1.873
2.013
2.345
1.526
9.31%
5.91%
73
0.554
LT debt¥B
3.126
3.137
3.325
3.443
3.805
3.713
3.733
3.960
4.437
4.948
1.839
5.39%
5.78%
13
Revenue
¥2.748B
2.00%
1.00×
Cost of revenue
¥1.282B
2.42%
1.04×
Operating expenses
¥651.2M
1.59%
0.96×
Goodwill & intangibles
19.08%