2.370
Revenue¥B
1.013
1.096
1.186
1.259
1.370
1.465
1.617
1.717
1.819
1.992
2.431
7.78%
8.04%
86
10.37
Revenue growth%
22.38
23.99
21.96
19.58
17.61
15.74
14.82
14.91
13.00
14.55
27.49
14.82
16.68
34
29.27
Gross margin%
24.39
23.46
25.15
23.99
24.76
23.99
23.27
24.02
22.30
20.57
25.67
23.27
23.99
80
28.41
Operating margin%
23.22
22.67
19.90
19.10
16.86
15.75
16.20
18.94
21.78
23.96
26.35
18.94
19.50
42
16.15
Net margin%
5.96
6.44
4.21
2.99
5.45
6.45
3.59
3.68
3.23
2.28
19.61
3.59
3.94
66
30.12
P/E ratio (avg)x
28.74
27.02
26.37
28.86
29.38
27.66
25.68
25.97
25.59
23.76
28.54
25.68
26.69
48
21.75
EV/EBITx
12.46
12.95
14.17
14.65
14.87
13.50
14.98
13.97
14.35
15.20
16.24
14.35
14.26
68
20.28
FCF yield (avg)%
13.53
13.75
14.93
13.83
12.81
12.16
14.85
16.01
17.92
20.32
23.52
16.01
14.34
63
7.37
FCF margin%
23.84
23.18
21.61
18.70
16.53
17.77
20.07
20.75
18.27
17.29
27.53
18.27
19.38
92
0.558
FCF / Net incomex
0.452
0.442
0.448
0.460
0.507
0.530
0.587
0.591
0.664
0.681
1.273
0.591
0.518
59
8.19
ROIC%
35.67
34.54
32.93
31.34
33.21
33.83
31.96
33.20
35.21
35.92
22.41
33.83
33.52
38
22.96
Return on equity%
25.71
23.27
24.47
24.28
26.84
28.62
28.23
30.18
31.22
29.14
13.64
29.14
27.54
33
25.75
Return on assets%
1.53
1.84
4.34
5.72
7.38
7.14
6.09
4.03
6.59
5.05
24.18
6.09
5.39
76
138.34
EPS¥
603.16
556.22
538.73
507.17
565.54
541.07
581.07
602.48
582.52
648.19
154.74
2.77%
1.80%
—
21.52
EPS growth%
0.40
0.40
0.40
1.02
0.40
1.80
2.78
4.61
5.03
6.10
3.04
4.61
1.41
7
342.01
Bookvalue per sh¥
381.05
350.13
371.08
417.44
472.15
464.13
523.81
576.52
569.44
630.67
592.76
5.96%
4.69%
—
218.77
FCF per share¥
148.99
169.54
173.35
183.55
182.96
191.45
192.18
179.09
182.42
176.35
189.52
(0.73%)
1.72%
—
355.24
Dividend per sh¥
630.94
668.34
676.03
586.56
543.95
537.40
555.55
488.92
451.56
476.95
246.91
(2.59%)
(2.36%)
—
6.06
Div yield (avg)%
21.41
21.83
20.16
18.09
20.67
18.76
16.28
14.53
15.47
12.92
21.47
15.47
18.43
48
6.78
Payout ratio%
24.48
21.65
21.31
22.64
21.15
23.83
25.28
26.92
29.06
31.86
2.57
26.92
24.15
31
1.150
Shares (diluted)M
0.951
0.983
0.893
0.930
0.920
0.966
1.020
0.925
0.933
0.969
1.188
1.03%
0.48%
71
29.44
Buyback yield%
25.11
26.15
23.64
26.48
23.64
23.81
23.35
25.23
24.45
24.09
17.63
24.09
24.27
66
1.670
D/E ratiox
1.024
1.218
1.272
1.304
1.432
1.726
1.763
1.782
1.931
2.211
1.677
1.782
1.579
9
1.618
Enterprise value¥B
2.033
2.139
2.383
2.577
2.705
2.736
2.747
3.015
2.721
2.449
2.126
(1.97%)
1.79%
8
1.356
LT debt¥B
0.600
0.558
0.589
0.634
0.722
0.729
0.705
0.756
0.759
0.736
2.119
0.37%
2.91%
17
Revenue
¥1.992B
8.04%
1.00×
Cost of revenue
¥1.227B
7.88%
0.99×
Operating expenses
¥296.7M
8.20%
1.02×