2.833
Revenue¥B
2.153
2.243
2.386
2.499
2.608
2.715
2.861
3.054
3.225
3.455
2.976
5.79%
5.38%
8
9.51
Revenue growth%
17.21
15.41
17.03
15.70
18.63
16.93
19.76
17.64
18.88
19.72
7.91
18.88
17.42
75
29.56
Gross margin%
24.38
24.91
27.56
30.45
30.24
28.64
31.56
33.03
34.27
33.36
23.52
33.03
30.34
83
14.32
Operating margin%
28.38
25.80
26.88
29.14
31.12
28.96
28.40
26.38
23.81
24.04
15.34
26.38
27.63
34
19.58
Net margin%
15.59
13.94
12.93
13.56
12.28
10.85
10.74
7.83
10.65
8.65
18.77
10.65
11.57
70
30.85
P/E ratio (avg)x
25.62
28.47
27.82
29.48
33.51
31.75
35.00
33.63
35.78
41.52
7.021
35.00
32.63
60
31.27
EV/EBITx
28.31
28.05
28.57
27.64
29.57
31.31
34.92
38.99
41.59
44.92
31.44
38.99
30.44
53
9.21
FCF yield (avg)%
33.78
35.35
33.66
32.87
29.93
30.08
28.02
27.62
27.07
29.54
24.19
28.02
30.00
43
26.29
FCF margin%
24.52
24.36
24.97
24.11
26.20
28.31
28.68
26.74
27.02
28.65
28.89
28.31
26.47
94
0.779
FCF / Net incomex
1.773
1.802
2.021
2.217
2.603
2.826
3.164
3.784
4.401
4.917
1.768
3.784
2.714
14
21.89
ROIC%
23.92
21.81
20.74
20.22
19.72
17.15
14.24
13.95
15.82
14.95
20.41
14.95
18.44
90
28.29
Return on equity%
33.28
31.94
33.96
32.86
30.90
29.23
26.62
27.44
25.38
28.18
29.20
27.44
30.07
5
17.20
Return on assets%
19.56
18.07
19.82
22.77
23.74
22.50
24.33
25.76
23.05
21.07
4.73
23.05
22.63
9
3.96
EPS¥
7.51
7.97
8.99
9.84
10.27
10.69
11.76
11.09
12.05
11.92
4.06
3.02%
4.67%
—
11.22
EPS growth%
3.14
4.57
1.74
0.57
3.34
3.62
0.75
0.40
0.57
0.40
21.34
0.57
1.24
37
1.23
Bookvalue per sh¥
1.33
1.50
1.76
1.71
1.63
1.83
1.82
1.87
1.87
2.04
5.38
4.54%
5.73%
—
2.65
FCF per share¥
5.63
5.45
5.99
5.86
6.25
7.26
7.95
7.80
8.41
9.24
4.81
8.11%
5.94%
—
3.50
Dividend per sh¥
1.02
1.08
1.02
0.94
0.94
0.91
0.96
0.90
0.90
0.95
3.13
0.14%
(0.93%)
—
4.13
Div yield (avg)%
20.36
19.57
17.86
20.31
19.28
22.17
24.94
24.11
21.98
21.91
5.59
22.17
21.13
15
20.25
Payout ratio%
35.13
32.23
32.74
30.42
29.30
28.62
29.69
31.57
29.27
26.90
21.61
29.27
30.05
10
392.3
Shares (diluted)M
425.7
440.3
472.2
467.2
456.7
422.0
470.6
432.8
392.5
413.0
377.8
(1.99%)
(0.77%)
48
9.56
Buyback yield%
20.81
23.55
25.46
26.75
25.26
23.21
23.63
21.04
22.73
22.60
8.24
22.73
23.38
27
1.577
D/E ratiox
1.370
1.429
1.578
1.388
1.225
1.116
1.161
1.290
1.431
1.397
1.509
1.290
1.379
74
1.931
Enterprise value¥B
0.894
0.892
0.863
0.875
0.817
0.878
0.969
1.026
1.053
0.963
2.131
3.34%
0.81%
6
2.078
LT debt¥B
1.860
2.099
2.038
2.023
1.924
1.987
1.842
1.781
1.699
1.816
1.007
(1.15%)
(0.75%)
85
Revenue
¥3.455B
5.38%
1.00×
Cost of revenue
¥1.802B
5.53%
1.01×
Operating expenses
¥559.2M
5.46%
1.01×
Cash and investments
17.29%