0.661
Revenue¥B
1.704
1.719
1.789
1.805
1.838
1.896
1.960
2.043
2.121
2.127
0.724
2.96%
2.52%
43
9.72
Revenue growth%
31.08
33.34
34.15
35.26
33.61
31.40
28.71
28.16
30.34
31.99
17.42
30.34
31.70
87
8.37
Gross margin%
10.89
13.73
11.56
13.66
14.97
13.29
15.23
15.25
12.98
13.13
13.57
13.29
13.48
6
5.85
Operating margin%
8.98
9.08
9.24
10.70
11.90
11.84
12.58
15.29
13.41
14.71
5.51
13.41
11.87
70
19.73
Net margin%
9.61
10.89
10.23
12.02
12.71
14.47
15.38
15.10
13.42
15.28
18.87
15.10
13.07
80
27.12
P/E ratio (avg)x
9.599
8.430
7.539
7.289
7.040
6.637
6.845
6.015
5.283
5.496
35.29
6.015
6.942
52
30.46
EV/EBITx
39.81
43.49
43.04
48.78
55.60
57.18
58.77
59.24
60.77
71.01
27.83
59.24
56.39
50
2.20
FCF yield (avg)%
30.08
32.81
34.93
32.57
34.79
37.25
39.15
40.67
43.66
42.33
16.03
40.67
36.09
79
23.47
FCF margin%
15.05
17.59
19.47
22.36
23.30
21.45
18.48
15.82
15.79
16.26
14.56
16.26
18.04
67
0.509
FCF / Net incomex
0.336
0.331
0.340
0.334
0.342
0.393
0.443
0.476
0.546
0.579
0.543
0.476
0.368
39
11.79
ROIC%
31.81
29.53
26.87
28.98
29.52
29.10
30.27
27.97
25.40
23.31
11.41
27.97
29.04
74
15.03
Return on equity%
29.49
31.66
31.71
34.48
34.08
35.93
33.91
36.59
39.32
38.39
20.48
36.59
34.28
92
17.82
Return on assets%
34.76
37.52
37.89
38.03
36.22
37.74
36.63
38.52
39.18
41.48
20.79
38.52
37.82
26
107.01
EPS¥
115.10
131.14
133.37
143.67
158.63
162.55
158.34
187.03
208.06
215.54
109.17
6.32%
5.99%
—
3.15
EPS growth%
19.99
18.90
17.42
15.90
14.15
12.58
11.21
10.80
11.36
11.69
6.12
11.36
13.36
48
94.17
Bookvalue per sh¥
65.31
71.14
68.68
68.30
66.10
64.72
73.28
74.22
72.74
70.35
79.17
1.26%
0.49%
—
109.10
FCF per share¥
128.05
126.53
140.97
134.17
125.27
117.26
111.45
116.41
120.27
132.47
57.07
1.13%
1.36%
—
25.38
Dividend per sh¥
143.25
155.44
142.40
123.97
125.43
117.42
121.18
123.58
130.86
126.40
144.34
0.15%
(1.42%)
—
22.58
Div yield (avg)%
29.55
26.60
28.30
27.13
26.81
26.36
26.63
24.24
22.18
21.01
7.09
24.24
26.62
67
5.89
Payout ratio%
7.76
7.41
7.74
8.12
5.83
8.12
10.73
8.45
11.06
13.36
3.20
10.73
8.12
52
5.981
Shares (diluted)M
5.918
5.938
6.399
5.630
6.135
6.801
6.590
6.003
6.131
6.326
5.848
0.62%
0.59%
70
17.42
Buyback yield%
1.00
2.70
2.02
4.72
5.66
4.06
1.20
3.75
5.88
6.00
17.44
4.06
3.91
48
1.710
D/E ratiox
0.835
0.734
0.654
0.623
0.545
0.581
0.534
0.568
0.606
0.649
1.655
0.581
0.615
75
0.215
Enterprise value¥B
1.122
0.994
1.027
0.938
0.803
0.745
0.738
0.738
0.632
0.677
0.749
(3.34%)
(5.64%)
23
0.768
LT debt¥B
2.062
1.939
2.159
2.226
2.457
2.625
2.759
2.724
2.577
2.364
0.571
(0.77%)
1.87%
92
Revenue
¥2.127B
2.52%
1.00×
Cost of revenue
¥1.225B
2.83%
1.03×
Operating expenses
¥455.0M
2.35%
0.98×