19.02
Revenue¥B
13.34
14.49
15.56
16.23
17.29
18.24
19.45
20.91
22.32
23.72
19.91
6.53%
6.60%
67
14.03
Revenue growth%
9.29
6.48
4.83
4.94
3.74
5.20
6.37
4.68
2.88
4.85
15.64
4.85
4.89
90
4.96
Gross margin%
4.12
2.22
3.49
0.64
2.47
0.40
0.40
0.40
0.40
2.69
11.87
0.40
1.43
34
29.42
Operating margin%
9.88
7.46
4.67
2.80
0.40
3.11
1.57
0.69
2.76
5.64
23.17
2.76
2.95
51
19.14
Net margin%
20.67
18.89
20.42
20.23
20.05
19.72
19.29
19.78
20.01
17.50
28.92
19.72
19.90
54
34.07
P/E ratio (avg)x
17.82
18.31
20.73
21.54
23.65
23.94
28.35
31.28
32.07
31.53
26.18
31.28
23.79
17
34.59
EV/EBITx
29.34
33.19
39.49
41.66
47.40
55.88
65.04
64.49
74.96
74.26
18.23
65.04
51.64
8
19.24
FCF yield (avg)%
15.54
17.58
19.20
20.26
18.15
18.64
20.03
20.89
18.02
19.77
17.55
19.77
18.92
26
11.53
FCF margin%
10.55
11.62
9.49
6.81
5.60
3.91
1.82
4.65
4.47
2.82
11.94
3.91
5.12
22
0.991
FCF / Net incomex
0.237
0.274
0.285
0.326
0.361
0.340
0.332
0.317
0.360
0.385
0.697
0.340
0.329
18
20.77
ROIC%
6.72
5.06
6.58
5.37
3.72
5.84
4.76
2.51
2.16
0.48
22.82
2.51
4.91
7
29.62
Return on equity%
6.27
5.75
7.19
9.59
10.60
8.40
5.42
4.70
2.79
3.08
14.79
4.70
6.01
11
2.35
Return on assets%
7.97
6.21
8.96
11.33
9.55
6.83
7.57
6.53
9.31
10.34
21.69
7.57
8.47
46
198.09
EPS¥
420.10
405.93
417.78
451.83
436.41
453.95
495.44
537.31
547.48
576.57
207.75
5.73%
3.49%
—
13.39
EPS growth%
20.78
21.86
24.49
21.69
23.18
22.48
19.84
18.29
19.02
17.21
20.91
19.02
21.23
82
246.28
Bookvalue per sh¥
356.07
391.83
428.53
408.74
441.23
440.61
477.55
474.60
512.38
545.04
143.63
4.32%
4.95%
—
131.79
FCF per share¥
141.34
136.84
119.79
125.61
119.58
106.74
113.70
111.49
112.49
95.81
367.61
(4.34%)
(4.33%)
—
206.44
Dividend per sh¥
173.59
179.56
201.09
222.10
254.92
284.18
274.29
273.63
279.59
305.71
137.19
3.70%
5.78%
—
4.24
Div yield (avg)%
12.70
10.48
12.80
10.88
10.41
9.38
10.21
10.16
8.47
9.93
6.36
9.93
10.31
82
28.10
Payout ratio%
21.11
19.87
22.74
21.98
20.50
18.57
19.15
18.24
20.48
17.87
17.78
18.57
20.18
8
20.56
Shares (diluted)M
33.75
38.74
43.18
47.79
48.34
55.11
58.39
60.18
71.36
73.77
20.60
8.82%
8.74%
70
9.98
Buyback yield%
15.04
13.56
14.82
15.79
16.89
14.30
11.56
9.10
7.04
6.90
17.98
9.10
13.93
38
1.527
D/E ratiox
0.563
0.581
0.542
0.569
0.525
0.507
0.524
0.449
0.388
0.373
1.392
0.449
0.525
38
19.12
Enterprise value¥B
20.72
22.03
20.26
22.11
23.13
22.14
22.96
24.01
24.95
24.24
2.196
0.94%
1.40%
78
5.696
LT debt¥B
2.873
3.196
3.475
3.562
3.857
3.636
4.140
4.067
4.748
5.258
13.60
6.39%
6.83%
90
Revenue
¥23.72B
6.60%
1.00×
Cost of revenue
¥14.91B
6.41%
0.98×
Operating expenses
¥5.698B
7.02%
1.04×