2.703
Revenue¥B
1.538
1.681
1.811
1.995
2.139
2.321
2.550
2.717
2.918
3.111
2.764
7.78%
8.02%
67
28.29
Revenue growth%
7.28
7.12
7.98
5.16
5.52
4.00
4.77
7.14
9.77
9.19
18.99
7.14
7.13
53
16.68
Gross margin%
27.27
25.29
28.06
25.29
27.03
27.34
26.99
27.11
28.41
30.02
19.89
27.34
27.19
55
19.70
Operating margin%
0.95
0.40
2.12
0.40
0.41
1.61
0.40
1.80
2.60
2.10
4.93
1.80
1.28
41
11.40
Net margin%
8.43
6.38
8.03
10.97
9.74
9.47
10.93
11.49
12.78
11.72
22.91
11.49
10.34
60
27.02
P/E ratio (avg)x
33.50
37.25
42.00
46.30
52.28
52.86
58.01
66.77
70.11
64.68
31.57
64.68
52.57
13
7.537
EV/EBITx
47.30
54.24
57.99
66.65
66.83
69.94
77.13
78.41
88.03
93.29
32.01
78.41
68.39
78
4.01
FCF yield (avg)%
8.69
10.05
10.16
9.55
10.87
10.51
12.54
11.25
14.11
12.23
3.80
12.23
10.69
46
20.46
FCF margin%
3.71
5.13
2.58
0.40
0.40
0.40
0.40
0.91
1.43
2.61
25.13
0.91
1.17
6
0.763
FCF / Net incomex
1.105
1.093
1.225
1.119
1.205
1.196
1.154
1.150
1.155
1.111
0.436
1.154
1.152
69
2.30
ROIC%
33.19
34.83
35.87
36.46
37.04
35.61
37.14
38.68
41.11
41.62
4.98
38.68
36.75
57
28.39
Return on equity%
7.85
5.45
2.95
2.23
2.19
3.68
4.75
2.61
5.16
6.87
17.61
4.75
4.21
21
22.18
Return on assets%
16.49
18.61
21.00
18.93
21.72
22.56
21.14
22.44
24.88
23.52
18.17
22.56
21.43
40
252.96
EPS¥
412.61
466.49
480.21
512.71
521.66
525.91
595.56
697.50
808.12
803.81
264.88
9.03%
8.15%
—
3.82
EPS growth%
9.17
8.41
7.56
8.63
9.25
8.12
10.36
9.81
8.78
11.25
19.79
9.81
8.97
68
110.72
Bookvalue per sh¥
210.78
192.18
175.59
166.66
155.54
148.69
159.83
174.23
188.36
200.13
370.40
5.17%
(1.93%)
—
162.01
FCF per share¥
620.37
694.46
772.11
802.68
782.89
763.06
855.91
852.42
876.23
853.87
430.55
1.75%
4.50%
—
66.43
Dividend per sh¥
79.20
88.84
82.77
88.11
100.85
99.84
113.41
115.30
130.13
128.46
419.54
4.96%
4.77%
—
3.51
Div yield (avg)%
12.32
13.04
12.98
11.97
10.78
12.71
10.75
12.83
13.61
13.90
28.52
12.83
12.77
82
29.65
Payout ratio%
5.82
3.67
5.69
3.12
5.01
6.40
3.78
1.90
0.70
1.42
3.12
1.90
3.73
35
7.627
Shares (diluted)M
7.812
7.463
7.560
7.536
6.807
5.992
5.324
4.909
5.196
4.600
7.462
(7.54%)
(4.33%)
23
4.99
Buyback yield%
3.25
2.26
1.38
1.45
0.40
0.40
0.74
0.40
0.40
0.78
5.93
0.40
0.76
13
0.145
D/E ratiox
0.693
0.758
0.747
0.847
0.912
1.021
1.076
1.006
0.951
0.916
0.907
1.006
0.914
17
3.123
Enterprise value¥B
4.291
5.080
4.862
5.478
5.828
5.748
6.232
6.152
6.168
6.932
1.481
3.53%
6.58%
53
1.442
LT debt¥B
2.365
2.335
2.286
2.267
2.421
2.275
2.374
2.541
2.686
2.761
2.282
2.66%
2.03%
48
Revenue
¥3.111B
8.02%
1.00×
Cost of revenue
¥1.598B
8.14%
1.01×
Operating expenses
¥700.9M
8.08%
1.01×