0.835
Revenue¥B
3.626
3.703
3.792
3.889
4.007
4.096
4.208
4.285
4.240
4.294
0.931
1.40%
1.53%
91
28.16
Revenue growth%
0.40
2.71
5.48
6.32
7.26
9.01
11.30
10.08
7.09
4.13
10.91
9.01
6.71
15
2.93
Gross margin%
10.05
8.41
7.43
7.80
8.12
9.06
9.07
7.99
10.90
12.33
19.30
9.07
8.73
9
8.75
Operating margin%
19.75
17.58
19.45
17.25
14.53
13.71
12.63
13.59
10.60
7.78
7.05
12.63
14.12
77
28.80
Net margin%
7.67
7.20
9.08
6.68
7.32
4.68
2.22
0.40
0.40
0.40
10.12
0.40
5.68
61
12.79
P/E ratio (avg)x
12.43
12.83
13.10
13.40
12.36
11.68
11.20
10.80
9.897
10.53
34.32
10.80
12.02
26
27.25
EV/EBITx
10.28
11.36
12.39
12.06
11.37
10.57
11.00
10.67
9.827
10.52
37.20
10.57
10.84
93
23.67
FCF yield (avg)%
16.80
18.78
17.82
19.50
18.44
16.01
14.22
11.36
10.64
11.92
18.96
11.92
16.41
84
22.28
FCF margin%
17.61
15.39
12.67
10.68
9.51
7.09
5.48
3.53
4.14
6.61
19.44
5.48
8.30
77
1.315
FCF / Net incomex
0.163
0.195
0.210
0.240
0.241
0.281
0.315
0.344
0.357
0.361
0.799
0.344
0.261
68
9.47
ROIC%
30.91
31.33
31.06
28.82
27.27
25.72
26.35
26.42
26.27
27.11
20.12
26.35
27.19
12
6.68
Return on equity%
25.30
22.51
24.39
27.18
27.00
28.46
29.07
28.03
29.56
31.09
6.04
29.07
27.61
60
3.99
Return on assets%
8.71
10.83
9.00
7.98
5.81
6.08
7.34
4.41
5.46
3.09
22.45
5.46
6.71
14
0.91
EPS¥
0.72
0.78
0.81
0.84
0.84
0.95
0.94
0.94
0.90
0.97
0.96
3.08%
4.12%
—
15.31
EPS growth%
21.48
20.65
17.94
20.58
21.90
20.41
22.68
25.12
28.12
28.40
3.07
25.12
21.69
93
3.71
Bookvalue per sh¥
3.88
4.63
5.26
6.38
6.95
8.11
8.85
9.82
11.80
13.23
2.21
13.76%
14.54%
—
1.53
FCF per share¥
0.98
1.02
0.93
0.84
0.88
0.76
0.72
0.76
0.81
0.70
1.04
(4.41%)
(2.92%)
—
1.63
Dividend per sh¥
3.90
3.81
4.16
4.05
4.52
5.05
5.54
6.33
6.53
7.70
3.17
11.23%
8.31%
—
20.63
Div yield (avg)%
15.53
16.64
13.95
11.48
12.39
10.58
10.10
8.86
10.25
13.00
18.50
10.25
11.94
74
25.51
Payout ratio%
22.23
20.27
23.00
21.52
22.83
23.25
20.49
20.10
18.36
16.34
2.01
20.10
21.00
23
797.9
Shares (diluted)M
537.7
553.0
563.3
609.2
614.5
543.9
598.3
652.0
689.5
771.2
761.1
4.65%
2.69%
15
5.93
Buyback yield%
20.34
21.37
19.59
17.11
14.57
14.72
14.06
14.59
16.24
18.16
27.11
14.72
16.67
45
0.130
D/E ratiox
1.409
1.333
1.335
1.250
1.092
1.062
1.107
1.044
0.997
0.889
0.178
1.044
1.099
12
3.948
Enterprise value¥B
4.686
4.428
3.951
3.490
3.299
2.924
2.753
3.045
2.893
2.615
1.972
(4.54%)
(5.58%)
7
1.731
LT debt¥B
4.128
4.040
4.118
3.984
4.050
4.003
3.946
3.727
3.949
3.525
3.051
(2.74%)
(0.84%)
22
Revenue
¥4.294B
1.53%
1.00×
Cost of revenue
¥2.621B
1.26%
0.97×
Operating expenses
¥1.092B
1.77%
1.02×
Cash and investments
16.87%