8.799
Revenue¥B
10.62
11.60
12.51
13.76
14.85
15.90
17.42
19.07
21.11
22.96
9.688
9.11%
8.71%
43
9.60
Revenue growth%
25.85
27.94
27.12
28.49
28.61
28.85
28.60
26.19
24.62
25.67
7.11
26.19
27.53
81
7.15
Gross margin%
33.45
32.27
34.05
36.09
33.66
33.78
33.00
31.49
33.04
34.28
24.84
33.04
33.55
76
18.04
Operating margin%
1.65
0.40
0.40
1.13
0.40
0.40
0.40
0.40
1.40
2.84
10.15
0.40
0.40
64
15.50
Net margin%
9.66
9.01
6.75
8.00
7.15
5.47
4.22
5.66
4.66
2.46
7.43
4.66
6.20
94
14.17
P/E ratio (avg)x
42.56
47.01
45.43
54.70
59.48
61.16
59.50
67.42
71.04
81.93
29.36
67.42
59.49
93
24.83
EV/EBITx
24.64
22.76
23.29
22.89
21.29
22.53
21.49
22.75
24.65
25.12
18.35
22.75
22.83
41
23.61
FCF yield (avg)%
27.13
29.24
27.54
26.46
23.50
20.86
18.41
18.67
16.98
18.66
26.62
18.66
22.18
67
11.30
FCF margin%
9.88
10.14
13.02
14.10
12.60
13.29
11.88
11.73
14.63
15.77
9.49
13.29
12.81
53
0.568
FCF / Net incomex
1.576
1.643
1.753
1.827
2.004
2.159
2.179
2.168
2.249
2.112
1.597
2.168
2.058
51
20.34
ROIC%
25.56
27.89
28.68
27.08
28.26
25.80
27.75
28.30
26.40
23.42
4.74
26.40
27.41
40
17.24
Return on equity%
13.44
15.19
14.53
14.30
13.06
13.47
12.52
12.84
14.55
13.65
27.87
13.47
13.56
82
18.09
Return on assets%
5.10
5.14
3.63
2.57
2.18
4.36
4.89
4.92
7.08
8.52
19.78
4.92
4.91
72
269.55
EPS¥
191.86
200.42
224.46
209.81
199.12
210.48
231.41
228.20
236.90
222.65
284.01
2.26%
0.81%
—
13.13
EPS growth%
0.40
2.96
3.64
2.59
2.42
1.27
1.04
3.96
3.06
0.75
22.66
1.27
2.51
94
76.73
Bookvalue per sh¥
198.11
189.87
189.89
175.80
190.81
219.10
228.89
252.08
249.08
251.30
124.85
5.66%
3.76%
—
175.47
FCF per share¥
69.27
71.53
69.04
76.17
80.57
79.76
91.00
90.97
91.46
88.03
242.75
1.79%
3.37%
—
226.70
Dividend per sh¥
253.66
266.42
279.06
261.86
271.01
267.16
236.49
237.12
219.84
197.18
145.55
(6.16%)
(3.33%)
—
5.01
Div yield (avg)%
16.33
15.26
17.59
15.50
17.26
14.88
13.06
10.11
9.85
9.84
12.63
10.11
15.07
79
12.07
Payout ratio%
30.04
28.40
26.68
26.92
24.03
26.03
26.38
27.91
30.57
31.20
25.68
27.91
27.42
26
85.30
Shares (diluted)M
75.14
75.17
67.53
63.22
58.26
54.72
56.46
56.76
56.05
51.11
84.95
(2.59%)
(3.50%)
5
10.07
Buyback yield%
18.69
16.68
18.16
15.80
18.07
16.05
18.07
15.80
13.43
15.11
5.81
15.80
16.36
16
1.191
D/E ratiox
0.161
0.183
0.176
0.175
0.179
0.193
0.202
0.237
0.274
0.318
0.281
0.237
0.188
12
31.61
Enterprise value¥B
17.98
19.37
20.06
17.79
16.48
16.86
14.47
13.24
12.24
10.46
13.04
(8.70%)
(4.83%)
43
27.09
LT debt¥B
7.818
8.355
8.930
10.12
11.01
10.75
11.09
12.95
13.54
14.30
26.07
5.37%
7.60%
44
Revenue
¥22.96B
8.71%
1.00×
Cost of revenue
¥12.79B
9.06%
1.03×
Operating expenses
¥5.369B
7.97%
0.93×