4.475
Revenue¥B
2.561
2.852
3.067
3.287
3.630
4.014
4.450
4.803
5.337
5.748
4.773
9.62%
9.13%
66
28.51
Revenue growth%
21.92
20.06
19.75
17.04
14.99
12.52
14.48
16.10
13.48
10.95
22.40
13.48
15.55
88
2.68
Gross margin%
27.83
27.68
25.99
28.14
30.81
31.18
29.62
28.36
27.64
30.37
20.00
29.62
28.25
87
26.28
Operating margin%
10.48
12.00
11.46
10.62
11.59
11.43
14.28
12.23
12.06
9.34
22.57
12.06
11.53
94
8.13
Net margin%
16.41
18.57
18.37
20.16
22.08
22.14
23.44
24.27
25.57
26.69
3.24
24.27
22.11
52
21.08
P/E ratio (avg)x
31.98
35.94
41.08
43.52
44.31
47.30
52.12
52.60
53.83
63.40
10.92
52.60
45.80
6
14.47
EV/EBITx
12.20
13.31
14.16
14.86
17.27
19.66
19.10
18.77
18.54
18.45
36.65
18.77
17.86
65
21.63
FCF yield (avg)%
5.59
3.12
4.84
3.58
1.29
0.40
0.40
0.40
1.36
0.40
15.46
0.40
1.33
59
16.57
FCF margin%
4.81
7.52
8.13
9.53
12.14
14.02
12.53
11.63
12.89
10.83
29.52
12.53
11.23
55
1.001
FCF / Net incomex
0.114
0.111
0.119
0.124
0.117
0.110
0.110
0.120
0.110
0.108
0.915
0.110
0.112
13
9.38
ROIC%
9.93
7.85
5.62
5.59
5.20
5.94
3.15
5.63
8.39
6.30
21.21
5.94
5.78
43
3.65
Return on equity%
6.66
3.71
5.71
3.68
3.68
1.32
2.50
4.24
2.85
3.33
23.37
2.85
3.68
35
28.19
Return on assets%
9.57
7.44
5.38
7.62
8.27
9.87
10.77
8.55
7.30
9.87
24.70
9.87
8.41
80
393.55
EPS¥
438.11
469.15
416.43
401.37
402.54
437.11
385.91
373.45
338.14
349.34
426.83
(2.80%)
(3.12%)
—
12.12
EPS growth%
17.30
17.82
14.84
16.40
14.14
12.77
12.32
12.04
10.93
8.89
6.87
12.04
13.45
54
85.29
Bookvalue per sh¥
308.50
302.77
275.38
269.18
288.17
291.51
261.55
265.80
279.78
268.13
397.43
(1.43%)
(1.74%)
—
456.09
FCF per share¥
274.58
296.29
279.21
295.26
317.30
276.71
262.40
257.42
271.13
255.01
160.13
(4.28%)
(0.10%)
—
357.34
Dividend per sh¥
753.65
740.79
781.12
786.16
898.30
951.16
1,082
1,188
1,284
1,447
237.74
10.01%
6.63%
—
25.43
Div yield (avg)%
21.78
23.47
21.24
19.10
16.53
15.93
14.31
11.37
10.33
11.30
17.60
11.37
16.23
13
27.34
Payout ratio%
24.53
26.80
25.26
26.09
24.67
24.17
24.40
26.50
28.39
29.02
25.38
26.50
25.68
46
6.949
Shares (diluted)M
7.504
8.005
8.115
8.297
7.807
6.846
5.994
6.425
7.038
6.773
7.209
(2.80%)
(0.88%)
52
13.46
Buyback yield%
10.31
11.55
14.04
13.67
13.91
12.74
13.88
13.40
12.92
10.17
2.81
12.92
13.16
25
0.390
D/E ratiox
0.582
0.582
0.630
0.583
0.593
0.605
0.625
0.597
0.589
0.563
1.614
0.597
0.591
24
4.157
Enterprise value¥B
3.567
3.863
3.782
3.280
3.545
3.233
3.052
3.000
2.812
2.939
0.234
(3.68%)
(3.17%)
70
1.042
LT debt¥B
5.771
6.071
6.184
6.623
7.759
7.340
7.135
7.003
7.467
7.127
3.758
(1.68%)
2.33%
80
Revenue
¥5.748B
9.13%
1.00×
Cost of revenue
¥2.557B
8.71%
0.96×
Operating expenses
¥1.423B
9.64%
1.05×