1.725
Revenue¥B
3.981
4.098
4.064
3.998
3.961
3.982
4.077
4.084
4.147
4.216
1.819
1.25%
0.49%
18
10.29
Revenue growth%
17.74
18.05
17.81
16.48
19.43
22.19
23.99
22.01
22.40
20.09
24.81
22.19
19.76
79
13.75
Gross margin%
17.58
14.84
13.08
13.00
10.09
12.25
13.04
15.01
14.88
17.36
5.37
14.88
13.96
45
14.72
Operating margin%
24.67
27.33
26.92
26.10
28.69
31.46
28.95
28.12
27.24
26.15
10.89
28.12
27.28
61
3.31
Net margin%
10.58
12.94
10.09
10.36
11.85
10.30
7.85
9.00
9.10
10.69
9.14
9.10
10.33
80
24.23
P/E ratio (avg)x
16.60
17.22
16.82
19.31
21.81
21.36
22.37
24.59
25.14
29.19
30.58
24.59
21.59
73
14.53
EV/EBITx
15.74
14.26
15.11
16.81
16.29
17.76
19.81
20.06
21.51
22.42
35.50
20.06
17.29
82
11.70
FCF yield (avg)%
15.68
15.80
18.45
19.29
19.97
20.46
21.47
21.17
20.77
18.95
14.57
20.77
19.63
83
4.41
FCF margin%
10.05
9.02
11.81
13.45
13.90
16.69
19.45
20.68
21.81
20.86
4.16
20.68
15.29
62
1.759
FCF / Net incomex
0.838
0.944
0.981
0.989
1.032
1.144
1.205
1.140
1.213
1.338
1.020
1.205
1.086
17
8.31
ROIC%
20.07
20.22
20.81
18.26
20.06
21.98
22.67
25.06
27.61
29.91
14.76
25.06
21.39
32
3.94
Return on equity%
2.55
1.28
0.40
0.40
2.69
4.80
7.43
7.17
9.59
8.31
17.47
7.43
3.74
41
17.33
Return on assets%
7.29
7.78
9.86
11.03
8.44
9.22
9.20
8.44
9.27
6.99
29.41
9.20
8.82
17
42.00
EPS¥
103.69
110.16
125.91
149.39
169.50
190.86
225.43
246.01
267.94
321.48
46.81
13.66%
13.30%
—
24.57
EPS growth%
13.82
13.97
14.17
16.87
18.37
16.92
17.36
16.58
16.19
13.19
22.50
16.58
16.38
58
42.81
Bookvalue per sh¥
108.63
124.55
140.44
136.23
147.41
139.58
143.88
133.52
135.79
127.48
28.18
(2.86%)
1.00%
—
44.66
FCF per share¥
91.17
92.62
91.51
82.44
83.72
85.84
77.85
75.03
75.29
65.45
97.04
(4.80%)
(2.77%)
—
22.19
Dividend per sh¥
63.93
72.16
83.28
91.96
87.65
101.51
111.33
104.87
111.13
124.46
50.40
7.26%
8.55%
—
2.60
Div yield (avg)%
16.62
14.27
13.15
11.09
9.20
10.71
12.55
11.49
13.78
15.01
23.36
12.55
12.85
41
17.63
Payout ratio%
17.40
19.23
16.95
14.84
14.73
13.40
13.27
10.47
12.56
15.08
13.44
13.27
14.79
14
28.73
Shares (diluted)M
53.56
57.62
62.70
61.57
60.53
71.00
78.46
92.94
104.8
104.7
28.82
11.58%
8.87%
33
7.99
Buyback yield%
22.94
22.47
24.30
24.62
24.93
23.51
24.03
23.08
22.54
23.14
17.22
23.14
23.32
11
0.417
D/E ratiox
2.658
2.679
2.701
3.141
3.782
4.376
4.895
5.552
5.670
5.703
0.963
5.552
4.079
76
3.974
Enterprise value¥B
2.270
2.450
2.261
2.247
2.421
2.345
2.254
2.043
2.170
2.094
2.301
(2.86%)
(1.91%)
74
3.662
LT debt¥B
0.780
0.880
0.811
0.917
0.994
1.021
0.932
0.904
0.985
0.897
1.114
(2.04%)
2.26%
88
Revenue
¥4.216B
0.49%
1.00×
Cost of revenue
¥2.034B
0.55%
1.01×
Operating expenses
¥707.9M
(0.06%)
0.95×