2.016
Revenue¥B
1.250
1.280
1.333
1.385
1.428
1.516
1.570
1.635
1.661
1.705
2.190
3.61%
3.77%
55
10.43
Revenue growth%
24.21
23.23
24.29
21.73
23.89
25.39
27.25
26.30
24.28
24.49
12.59
25.39
24.28
72
15.41
Gross margin%
14.76
15.33
16.86
16.16
19.09
20.96
18.82
17.49
16.72
19.41
7.31
18.82
17.17
77
27.23
Operating margin%
5.92
4.54
2.58
0.40
3.12
4.04
5.99
3.43
1.58
4.54
19.03
4.04
3.73
84
18.27
Net margin%
24.41
22.48
20.46
23.22
21.30
23.34
25.70
26.24
26.72
29.43
6.80
26.24
23.88
53
33.39
P/E ratio (avg)x
25.94
22.32
21.33
22.99
22.27
19.07
16.82
16.20
14.70
15.23
21.44
16.20
20.20
7
36.17
EV/EBITx
26.32
27.89
32.39
36.00
38.99
41.00
48.09
52.62
59.41
60.24
13.61
52.62
39.99
37
25.12
FCF yield (avg)%
17.51
18.57
20.76
21.26
21.54
22.59
24.19
22.97
25.88
23.84
28.17
23.84
22.07
51
11.89
FCF margin%
21.67
20.97
20.88
18.07
20.56
17.77
17.62
16.13
15.39
17.34
3.40
17.34
17.92
71
0.348
FCF / Net incomex
1.701
1.694
1.812
2.050
2.012
2.081
1.983
1.970
1.995
2.269
1.534
1.995
1.989
43
27.29
ROIC%
14.13
14.36
12.84
12.72
11.79
13.23
13.45
14.05
15.73
17.23
28.34
14.05
13.75
79
3.86
Return on equity%
8.53
8.05
8.14
9.82
8.99
6.04
7.78
5.44
6.72
5.75
15.94
6.04
7.91
64
14.43
Return on assets%
2.39
0.40
0.40
0.69
0.40
0.40
0.40
0.98
2.78
1.48
18.19
0.98
0.54
11
156.82
EPS¥
242.11
286.15
288.83
318.46
341.28
371.92
408.33
482.80
523.10
569.18
165.86
10.77%
10.58%
—
7.16
EPS growth%
14.99
13.95
13.84
11.90
14.87
16.82
13.99
14.36
14.79
17.63
18.85
14.79
14.57
79
164.44
Bookvalue per sh¥
135.82
146.59
167.47
159.30
154.91
149.84
171.10
166.63
157.32
159.80
158.18
0.62%
2.30%
—
172.88
FCF per share¥
97.16
105.50
118.38
122.19
138.07
155.22
143.58
150.94
149.50
143.33
143.80
0.75%
4.92%
—
116.94
Dividend per sh¥
240.34
273.01
298.25
320.24
333.68
363.03
356.03
404.69
452.85
497.73
32.57
8.33%
8.49%
—
2.64
Div yield (avg)%
30.14
28.32
28.67
28.06
28.71
29.24
29.38
29.73
29.87
30.33
20.59
29.73
29.31
88
25.23
Payout ratio%
20.74
18.31
21.26
21.59
21.25
21.84
22.57
22.95
22.18
21.00
23.51
22.18
21.43
19
4.229
Shares (diluted)M
6.021
6.618
6.044
5.924
5.399
4.975
4.645
5.079
5.325
5.177
4.049
(0.84%)
(0.38%)
59
24.47
Buyback yield%
22.74
22.30
21.74
19.00
19.78
20.23
20.55
17.64
16.52
18.47
9.03
18.47
20.01
13
0.693
D/E ratiox
1.260
1.252
1.248
1.223
1.290
1.270
1.438
1.467
1.693
1.988
1.223
1.467
1.280
70
299.5
Enterprise value¥M
515.1
476.1
447.9
477.3
448.8
434.8
417.5
368.9
358.5
392.6
650.4
(2.64%)
(3.42%)
58
1.989
LT debt¥B
0.478
0.493
0.501
0.485
0.471
0.528
0.515
0.544
0.596
0.554
1.248
3.28%
0.61%
13
Revenue
¥1.705B
3.77%
1.00×
Cost of revenue
¥1.020B
3.61%
0.99×
Operating expenses
¥262.8M
4.77%
1.10×