2.732
Revenue¥B
2.539
2.596
2.597
2.576
2.630
2.712
2.751
2.792
2.862
2.947
2.895
2.31%
1.59%
9
25.32
Revenue growth%
4.02
5.58
3.89
5.79
5.12
5.32
4.81
3.81
3.15
3.70
13.67
3.81
4.42
88
19.81
Gross margin%
14.58
15.29
17.58
18.19
19.63
21.93
23.79
23.29
22.80
22.16
24.12
22.80
20.78
45
27.44
Operating margin%
5.65
7.31
6.17
7.11
7.78
9.89
12.05
11.46
8.50
7.77
11.16
9.89
7.77
36
14.73
Net margin%
32.81
31.42
31.18
32.76
33.75
35.67
38.65
39.42
40.31
39.20
9.48
39.20
34.71
67
23.12
P/E ratio (avg)x
6.127
5.439
4.908
4.635
4.425
4.795
4.103
4.194
4.264
3.906
12.74
4.194
4.530
93
28.85
EV/EBITx
50.02
55.46
54.10
51.37
58.86
61.95
58.74
67.59
75.48
88.02
29.07
67.59
58.80
78
21.56
FCF yield (avg)%
18.74
19.98
21.46
21.54
21.96
23.70
22.03
24.09
21.59
24.06
10.99
23.70
21.78
88
13.99
FCF margin%
0.40
0.40
1.16
0.82
3.11
2.95
5.10
7.11
8.35
7.12
18.95
7.11
3.03
79
0.518
FCF / Net incomex
0.639
0.634
0.731
0.729
0.803
0.788
0.808
0.944
1.040
1.079
0.677
0.944
0.795
46
10.36
ROIC%
10.28
11.87
11.12
11.34
8.75
10.87
11.08
8.46
6.67
9.03
12.52
9.03
10.57
9
24.72
Return on equity%
9.70
12.27
13.16
10.50
10.42
12.04
13.02
14.06
16.62
19.06
27.12
14.06
12.64
14
25.31
Return on assets%
30.68
32.88
30.49
27.86
29.69
27.52
27.12
26.65
28.83
26.07
10.82
27.12
28.34
56
105.17
EPS¥
88.52
78.08
71.30
74.59
66.35
59.16
63.28
68.60
75.22
80.46
113.59
3.93%
(0.32%)
—
17.08
EPS growth%
19.21
22.08
24.38
22.89
22.69
23.10
24.68
23.89
21.42
23.44
13.19
23.44
22.99
88
31.11
Bookvalue per sh¥
23.93
24.04
20.99
18.52
16.34
18.12
16.32
15.32
15.30
16.26
82.98
(0.10%)
(4.38%)
—
109.35
FCF per share¥
78.13
73.96
64.06
64.93
68.09
72.06
63.76
70.01
62.52
62.86
46.60
(1.59%)
(1.30%)
—
76.35
Dividend per sh¥
21.59
23.62
22.56
21.49
22.90
20.75
19.47
20.21
18.11
16.09
114.31
(6.82%)
(2.86%)
—
10.36
Div yield (avg)%
12.54
11.04
8.08
9.23
9.17
11.54
12.57
11.60
14.02
12.32
20.44
12.32
11.57
37
16.96
Payout ratio%
3.71
2.02
2.99
5.68
3.93
3.74
3.46
2.19
1.68
4.17
3.63
3.46
3.58
93
7.758
Shares (diluted)M
8.250
9.432
9.037
9.177
9.762
10.59
10.30
10.81
11.10
11.54
7.436
3.40%
2.81%
64
9.59
Buyback yield%
5.55
4.95
7.17
7.48
9.83
7.82
9.68
7.51
7.41
7.18
28.50
7.51
7.44
25
1.672
D/E ratiox
0.844
0.980
1.028
1.222
1.353
1.427
1.675
1.654
1.952
1.957
0.483
1.675
1.390
78
0.717
Enterprise value¥B
1.883
1.980
2.118
2.116
2.172
2.102
1.884
1.789
1.676
1.703
1.978
(4.75%)
(1.13%)
47
3.225
LT debt¥B
1.780
1.872
1.781
1.976
1.988
1.905
2.236
2.594
2.763
2.823
1.574
7.26%
5.65%
59
Revenue
¥2.947B
1.59%
1.00×
Cost of revenue
¥1.981B
1.67%
1.01×
Operating expenses
¥421.2M
1.14%
0.96×