7.340
Revenue¥B
28.34
28.59
28.86
28.32
28.87
28.24
29.01
29.70
29.88
30.19
7.717
0.90%
0.74%
55
5.30
Revenue growth%
1.01
0.55
0.40
0.40
1.47
1.57
4.25
3.02
3.49
6.17
8.41
3.49
1.52
63
28.29
Gross margin%
32.49
35.39
36.22
35.13
35.48
37.06
36.14
36.94
39.25
37.61
20.03
37.06
36.18
44
5.33
Operating margin%
16.10
16.52
18.30
20.38
21.55
22.29
19.85
17.24
18.08
19.07
19.70
19.07
18.68
9
17.08
Net margin%
8.24
9.88
9.92
8.78
11.27
9.40
8.63
5.83
5.78
7.99
19.37
7.99
8.71
31
24.43
P/E ratio (avg)x
26.15
24.28
26.15
23.67
25.53
24.73
25.90
22.19
23.81
22.75
18.49
23.81
24.50
40
21.55
EV/EBITx
14.61
13.78
14.31
15.19
17.15
18.44
20.14
20.60
21.67
21.64
30.81
20.60
17.80
57
14.23
FCF yield (avg)%
22.15
20.92
20.50
22.21
22.68
22.70
24.83
21.94
22.40
25.04
24.77
22.70
22.31
16
6.44
FCF margin%
33.71
33.13
32.77
33.56
32.18
31.44
31.99
29.75
31.35
31.86
12.91
31.44
32.08
82
0.869
FCF / Net incomex
1.425
1.545
1.673
1.641
1.728
1.814
1.841
1.994
1.792
1.923
1.614
1.841
1.760
30
29.96
ROIC%
16.33
19.17
20.75
23.52
24.99
25.58
23.86
22.99
20.22
20.92
22.96
22.99
21.95
50
24.43
Return on equity%
37.54
35.79
37.58
35.94
34.00
33.24
34.88
36.17
33.21
34.00
4.68
34.00
35.33
43
15.36
Return on assets%
11.65
13.62
11.29
10.23
8.91
10.19
11.04
11.86
10.19
10.70
21.36
10.70
10.87
9
84.16
EPS¥
259.89
283.39
268.07
297.14
342.59
357.12
387.67
452.73
457.10
524.19
93.58
8.88%
7.27%
—
24.86
EPS growth%
6.73
8.71
11.29
8.54
10.82
8.71
10.33
11.29
12.83
14.18
26.15
11.29
10.57
69
243.61
Bookvalue per sh¥
171.40
170.21
183.95
182.32
160.77
160.64
174.80
162.20
145.66
150.13
141.33
(1.36%)
(0.91%)
—
194.67
FCF per share¥
158.55
168.95
188.20
187.85
212.73
204.08
216.29
226.16
265.57
269.70
164.68
4.86%
4.95%
—
41.64
Dividend per sh¥
101.02
86.49
77.46
69.12
72.82
72.41
68.55
69.25
63.95
62.63
300.55
(2.97%)
(5.74%)
—
3.08
Div yield (avg)%
28.80
30.52
28.86
26.99
26.85
28.16
26.60
24.12
21.33
22.38
11.43
24.12
26.92
73
9.26
Payout ratio%
4.67
2.36
0.40
0.88
2.02
0.40
1.33
4.10
6.62
6.70
29.02
4.10
2.19
28
33.31
Shares (diluted)M
35.97
31.40
31.18
33.25
31.42
28.77
29.10
30.37
26.54
25.45
33.63
(4.13%)
(4.32%)
63
12.34
Buyback yield%
24.48
24.46
26.64
26.39
24.07
26.82
25.74
28.13
28.38
29.06
12.78
28.13
26.51
6
1.381
D/E ratiox
0.617
0.619
0.657
0.726
0.695
0.653
0.657
0.719
0.793
0.776
1.413
0.719
0.676
21
19.38
Enterprise value¥B
10.26
10.56
10.73
12.54
12.35
14.42
13.99
15.78
19.05
19.92
22.78
10.03%
7.05%
90
9.042
LT debt¥B
30.41
34.49
37.77
42.18
44.16
48.43
44.46
46.67
52.48
49.64
7.943
2.36%
6.06%
48
Revenue
¥30.19B
0.74%
1.00×
Cost of revenue
¥15.77B
0.89%
1.01×
Operating expenses
¥4.506B
(0.03%)
0.93×