1.084
Revenue¥B
2.480
2.456
2.474
2.471
2.499
2.485
2.581
2.622
2.596
2.624
1.174
0.98%
0.51%
93
8.91
Revenue growth%
17.74
16.58
15.56
15.50
18.03
15.49
17.99
16.47
18.70
16.89
21.61
16.89
16.74
93
13.33
Gross margin%
10.53
11.79
13.70
13.16
15.90
15.62
14.85
12.65
14.70
12.91
25.98
14.70
13.43
86
29.31
Operating margin%
8.02
10.22
11.36
10.00
12.84
14.83
16.14
16.15
18.26
19.01
6.10
16.15
13.84
89
5.70
Net margin%
23.24
26.23
26.46
27.69
25.35
26.87
27.07
26.97
28.91
26.19
25.85
26.97
26.66
63
11.53
P/E ratio (avg)x
10.59
9.511
8.560
7.651
6.893
7.004
6.151
5.973
5.522
5.784
25.00
5.973
6.948
21
7.629
EV/EBITx
28.43
28.94
31.39
34.23
30.52
27.80
26.73
27.44
23.65
25.71
37.31
26.73
28.12
72
12.71
FCF yield (avg)%
3.04
3.01
1.79
0.40
0.40
2.34
2.18
4.06
4.48
2.45
2.60
2.45
2.40
6
16.93
FCF margin%
31.15
33.76
31.60
29.00
30.81
30.67
28.45
27.10
25.52
23.10
2.08
27.10
29.84
27
1.414
FCF / Net incomex
1.449
1.604
1.706
1.967
2.229
2.548
2.841
2.794
2.643
2.600
1.472
2.643
2.388
28
16.22
ROIC%
33.05
31.01
33.71
33.22
31.69
28.87
27.11
25.80
28.37
26.45
17.81
27.11
29.94
80
5.23
Return on equity%
21.21
20.89
18.13
16.34
17.58
16.47
18.21
16.65
18.34
20.65
11.99
18.21
18.17
9
26.32
Return on assets%
4.98
2.85
3.32
2.64
1.13
3.84
4.08
5.79
7.81
9.01
8.32
5.79
3.96
11
173.15
EPS¥
105.78
99.84
106.37
101.63
102.17
93.22
95.91
99.47
91.46
84.14
179.08
(3.81%)
(1.62%)
—
27.94
EPS growth%
23.57
26.26
25.11
22.31
23.74
24.34
21.37
23.36
24.36
22.35
28.71
23.36
23.66
24
203.44
Bookvalue per sh¥
92.75
104.84
101.02
108.66
120.01
117.00
121.11
137.68
134.83
137.06
115.61
2.69%
4.62%
—
109.00
FCF per share¥
141.72
139.15
163.16
174.32
191.30
180.78
198.00
201.13
199.06
211.04
40.11
1.98%
4.31%
—
51.64
Dividend per sh¥
71.82
74.48
76.23
78.33
81.75
81.72
87.14
95.55
91.71
90.49
49.36
2.05%
1.74%
—
28.64
Div yield (avg)%
10.03
10.80
8.12
7.49
6.80
6.70
4.12
5.01
7.42
5.31
29.11
5.31
7.11
16
19.56
Payout ratio%
24.21
25.80
25.40
25.29
23.74
21.54
23.26
20.97
21.86
22.98
23.15
21.86
23.50
66
9.104
Shares (diluted)M
8.421
9.219
9.840
11.14
12.06
12.13
11.44
11.07
11.93
11.00
9.459
(1.82%)
3.25%
43
9.77
Buyback yield%
10.19
13.08
11.94
10.39
10.60
12.25
12.23
13.36
12.50
10.73
4.45
12.25
12.08
49
0.664
D/E ratiox
1.091
1.156
1.196
1.237
1.398
1.480
1.342
1.207
1.114
1.176
0.484
1.207
1.202
46
2.382
Enterprise value¥B
2.455
2.511
2.910
2.912
3.386
3.649
4.117
4.099
4.027
4.785
0.421
7.16%
8.09%
57
0.948
LT debt¥B
3.023
2.930
3.112
3.402
3.973
4.664
4.853
5.624
6.530
7.143
2.418
12.45%
10.74%
40
Revenue
¥2.624B
0.51%
1.00×
Cost of revenue
¥1.433B
0.70%
1.02×
Operating expenses
¥354.6M
0.27%
0.98×