7.237
Revenue¥B
14.11
14.30
14.35
14.97
15.73
15.92
16.30
16.62
16.98
17.48
7.450
2.13%
2.47%
25
27.01
Revenue growth%
12.18
15.05
17.15
14.40
14.97
12.98
15.92
18.32
20.65
20.04
18.64
18.32
15.48
42
10.90
Gross margin%
30.53
28.95
30.43
30.68
29.95
31.05
30.10
30.58
32.30
31.34
15.76
31.05
30.56
64
5.42
Operating margin%
25.00
25.36
27.13
29.39
31.19
28.55
29.73
28.97
26.86
26.62
13.96
28.55
27.84
28
15.83
Net margin%
11.28
12.57
12.99
12.78
11.92
9.41
11.17
10.57
8.14
5.99
26.05
9.41
11.22
23
14.23
P/E ratio (avg)x
19.29
20.49
19.83
21.43
22.74
21.48
23.36
24.55
21.31
20.47
17.12
21.48
21.37
50
29.35
EV/EBITx
34.96
34.25
38.44
42.38
44.19
43.51
40.81
42.97
45.04
49.44
17.96
43.51
42.68
78
3.67
FCF yield (avg)%
21.93
19.11
18.04
18.68
20.79
22.27
23.77
23.24
24.89
22.49
14.40
23.24
22.10
66
20.69
FCF margin%
22.23
24.47
24.57
23.87
20.92
19.74
18.30
16.95
16.90
14.76
21.26
16.95
20.33
62
0.464
FCF / Net incomex
1.381
1.323
1.347
1.483
1.637
1.797
1.723
1.669
1.839
2.017
1.116
1.797
1.653
13
22.49
ROIC%
10.84
11.05
13.25
14.33
16.34
17.69
15.15
15.66
15.97
16.49
4.23
15.97
15.40
30
28.20
Return on equity%
14.43
12.17
13.61
16.24
17.55
19.58
21.80
19.30
20.87
21.98
17.11
20.87
18.43
38
17.24
Return on assets%
11.98
14.72
12.16
14.00
15.84
17.09
19.29
18.87
17.71
15.35
4.24
17.71
15.59
6
257.72
EPS¥
222.21
226.06
240.38
232.66
225.77
264.70
285.77
300.01
354.31
362.47
274.46
9.93%
6.32%
—
22.34
EPS growth%
32.30
33.79
33.08
30.23
32.43
32.96
31.88
30.19
32.16
32.98
17.40
32.16
32.36
53
117.52
Bookvalue per sh¥
555.41
593.35
671.69
794.32
909.82
1,072
1,080
1,247
1,369
1,434
407.00
9.53%
11.13%
—
125.64
FCF per share¥
284.84
319.40
345.98
317.90
338.17
304.55
343.66
338.97
347.61
360.02
103.86
1.26%
3.28%
—
212.79
Dividend per sh¥
203.63
203.92
243.71
284.94
308.82
338.15
399.25
458.41
451.69
529.21
236.97
11.37%
10.11%
—
20.45
Div yield (avg)%
6.29
6.92
6.63
9.09
7.69
9.22
7.46
9.93
8.09
5.78
7.31
8.09
7.58
57
4.04
Payout ratio%
21.60
19.50
17.75
17.34
16.68
17.73
16.70
15.19
12.58
12.84
11.82
15.19
17.02
31
27.02
Shares (diluted)M
20.39
21.14
20.35
22.12
19.96
18.13
19.94
20.35
21.95
19.91
25.90
(0.05%)
(0.93%)
81
18.18
Buyback yield%
6.57
7.03
9.99
10.75
8.80
8.16
5.60
7.27
4.77
6.79
24.49
6.79
7.15
54
1.489
D/E ratiox
0.359
0.349
0.352
0.335
0.300
0.304
0.337
0.326
0.315
0.281
1.638
0.315
0.331
62
13.47
Enterprise value¥B
8.382
8.499
7.982
7.772
7.308
7.414
6.917
7.405
8.029
8.637
13.90
3.40%
0.27%
23
13.87
LT debt¥B
4.388
4.150
4.581
5.170
5.677
5.633
5.858
6.179
7.075
7.694
8.797
6.27%
6.23%
65
Revenue
¥17.48B
2.47%
1.00×
Cost of revenue
¥10.16B
2.26%
0.98×
Operating expenses
¥4.248B
2.73%
1.03×
Property and equipment
14.43%