10.34
Revenue¥B
11.28
12.14
13.11
14.05
14.63
15.64
16.91
17.58
18.86
20.04
11.38
6.49%
6.82%
85
22.93
Revenue growth%
6.05
7.72
8.42
6.81
6.05
5.70
4.85
7.31
5.33
2.58
3.48
5.33
6.05
68
12.34
Gross margin%
10.01
10.02
7.85
8.02
5.82
4.17
5.13
2.97
0.44
3.33
17.24
3.33
5.47
80
27.74
Operating margin%
15.50
15.60
14.16
13.94
16.36
14.30
16.06
14.50
13.04
12.36
12.34
14.30
14.40
5
13.87
Net margin%
13.74
13.69
12.05
13.90
11.92
13.92
14.92
16.10
17.73
18.90
9.68
16.10
13.91
54
19.11
P/E ratio (avg)x
10.39
10.27
10.38
9.356
9.652
8.844
8.527
8.684
8.002
7.811
6.486
8.527
9.100
59
7.522
EV/EBITx
29.94
31.53
35.90
36.57
41.83
47.88
46.61
53.15
59.32
63.33
35.51
53.15
44.22
18
5.79
FCF yield (avg)%
0.75
0.40
0.40
0.40
1.19
3.79
2.63
1.65
3.68
2.65
21.37
2.65
1.42
93
4.82
FCF margin%
2.54
2.68
5.47
3.01
5.13
4.04
5.11
2.32
3.94
2.26
18.92
3.94
3.47
72
0.973
FCF / Net incomex
0.517
0.482
0.514
0.488
0.511
0.506
0.553
0.501
0.526
0.510
1.757
0.510
0.511
13
26.39
ROIC%
11.39
11.34
13.51
15.23
12.25
14.39
14.55
15.43
12.77
12.95
16.10
14.39
13.23
41
23.80
Return on equity%
17.63
20.45
21.17
23.23
21.90
21.56
21.73
21.98
21.24
24.04
11.62
21.73
21.65
68
3.46
Return on assets%
26.74
25.18
23.69
25.35
25.35
26.24
24.03
22.20
21.79
19.03
11.72
22.20
24.61
32
91.74
EPS¥
242.20
250.77
273.04
288.58
311.34
275.60
251.35
219.31
207.22
205.87
101.14
(7.94%)
(1.33%)
—
27.54
EPS growth%
25.21
27.73
28.50
28.05
30.90
30.07
31.70
32.15
32.57
35.29
21.29
32.15
30.48
12
218.09
Bookvalue per sh¥
283.39
302.90
310.98
348.02
388.37
417.83
412.01
422.44
422.46
395.91
243.42
0.39%
3.89%
—
107.00
FCF per share¥
114.53
123.34
147.15
166.11
165.90
174.49
180.31
202.47
199.67
233.76
281.22
7.10%
8.25%
—
100.78
Dividend per sh¥
425.54
384.62
364.88
393.65
410.69
447.17
507.50
546.82
570.90
641.61
141.83
9.33%
4.19%
—
5.06
Div yield (avg)%
21.70
22.84
23.15
24.61
24.35
21.55
19.90
22.53
24.08
23.32
24.29
22.53
23.00
38
4.76
Payout ratio%
22.62
20.73
19.84
17.03
19.29
16.86
16.05
17.78
17.83
15.24
29.17
16.86
17.80
60
36.15
Shares (diluted)M
55.99
60.24
58.29
59.58
62.58
62.63
68.37
71.11
77.34
82.63
34.63
5.72%
5.64%
19
20.02
Buyback yield%
27.66
25.44
26.80
27.58
29.96
32.47
34.59
33.80
35.65
35.54
22.71
34.59
31.22
73
0.835
D/E ratiox
1.393
1.394
1.352
1.438
1.390
1.247
1.193
1.303
1.359
1.256
0.706
1.256
1.356
75
10.35
Enterprise value¥B
6.067
6.672
6.242
5.488
5.001
5.264
5.012
4.810
4.431
4.683
11.31
(1.30%)
(2.39%)
60
9.203
LT debt¥B
0.903
0.986
1.055
1.009
1.047
1.198
1.145
1.163
1.289
1.334
12.74
4.96%
3.53%
84
Revenue
¥20.04B
6.82%
1.00×
Cost of revenue
¥14.03B
6.82%
1.00×
Operating expenses
¥2.485B
5.84%
0.91×