0.222
Revenue¥B
1.385
1.441
1.493
1.541
1.581
1.605
1.696
1.722
1.765
0.240
0.257
2.75%
3.06%
79
8.32
Revenue growth%
5.80
6.56
3.70
1.63
3.82
6.23
3.81
1.81
1.44
15.57
6.35
3.81
3.81
6
22.62
Gross margin%
15.32
16.58
14.52
13.96
12.84
11.20
9.25
7.63
10.56
22.11
22.95
10.56
12.80
52
29.25
Operating margin%
12.95
14.93
16.85
14.22
14.73
14.98
15.65
16.06
17.66
8.02
23.37
15.65
14.95
55
17.00
Net margin%
20.40
23.25
21.67
20.13
22.16
21.15
22.37
22.74
24.38
15.30
4.83
22.37
21.92
46
33.90
P/E ratio (avg)x
40.83
41.26
39.32
42.23
39.21
42.37
38.52
41.53
37.89
22.76
15.28
39.21
40.07
83
30.62
EV/EBITx
30.29
31.57
33.91
31.71
31.22
30.72
33.72
33.68
30.04
8.435
31.95
31.22
31.40
73
18.11
FCF yield (avg)%
0.40
0.98
0.40
0.40
0.80
3.39
5.71
7.77
8.11
10.58
21.64
5.71
0.89
11
14.50
FCF margin%
17.04
17.12
15.58
15.21
12.64
12.39
11.03
13.91
14.39
10.50
26.55
12.64
14.80
77
0.842
FCF / Net incomex
0.421
0.439
0.479
0.568
0.569
0.638
0.611
0.611
0.605
0.980
1.532
0.611
0.569
20
26.34
ROIC%
9.76
9.44
8.33
10.30
8.65
10.91
10.61
12.85
11.55
9.38
17.20
10.91
10.45
62
15.02
Return on equity%
18.66
17.46
18.76
19.91
20.53
22.00
19.69
22.07
21.03
6.02
13.27
21.03
19.82
44
5.53
Return on assets%
26.16
24.05
21.21
23.17
22.23
20.35
21.57
19.39
17.70
28.29
24.03
20.35
21.90
11
364.91
EPS¥
477.90
502.70
564.60
628.33
700.24
819.18
893.13
907.24
965.65
405.81
444.36
8.97%
9.55%
—
27.69
EPS growth%
15.76
17.02
15.71
17.81
19.51
17.16
17.15
16.88
14.54
22.85
15.17
17.15
16.95
29
153.70
Bookvalue per sh¥
338.37
348.52
330.44
316.86
337.43
349.86
364.12
375.48
390.45
211.22
337.91
4.27%
3.96%
—
125.94
FCF per share¥
66.47
67.17
74.41
80.90
85.97
96.02
88.54
79.54
84.49
220.66
211.52
0.87%
1.25%
—
242.73
Dividend per sh¥
342.81
331.58
299.95
322.14
320.12
297.02
326.94
314.19
346.68
151.32
311.60
1.48%
(0.74%)
—
15.13
Div yield (avg)%
22.73
21.90
21.08
19.33
21.37
19.98
17.19
19.74
16.95
20.65
23.74
19.74
19.99
79
20.58
Payout ratio%
3.43
4.53
5.63
2.85
5.75
5.78
4.30
5.86
7.92
28.27
22.57
5.78
5.69
24
2.331
Shares (diluted)M
3.770
4.075
4.230
4.487
5.285
5.265
5.261
5.820
6.609
2.316
2.275
8.05%
8.13%
65
23.58
Buyback yield%
9.74
8.36
6.89
6.70
9.50
8.11
9.77
8.71
5.79
22.24
12.39
8.71
8.54
50
1.229
D/E ratiox
1.145
1.196
1.047
1.147
1.106
1.168
1.238
1.166
1.146
1.564
0.536
1.166
1.146
59
0.889
Enterprise value¥B
1.137
1.304
1.355
1.576
1.645
1.633
1.821
1.850
1.998
0.143
0.576
4.86%
6.88%
68
0.815
LT debt¥B
0.107
0.115
0.115
0.117
0.114
0.103
0.092
0.080
0.073
1.371
0.876
(8.91%)
(4.58%)
16
Revenue
¥1.765B
3.06%
1.00×
Cost of revenue
¥1.236B
3.06%
1.00×
Operating expenses
¥331.6M
2.79%
0.97×