0.995
Revenue¥B
1.955
1.969
2.025
2.049
2.063
2.072
2.092
2.060
2.115
2.094
1.077
0.29%
0.72%
56
26.86
Revenue growth%
13.02
12.25
12.63
11.58
10.69
13.51
10.83
8.12
5.87
7.87
10.63
8.12
11.21
48
15.77
Gross margin%
14.55
16.63
14.88
16.91
18.46
19.00
17.52
15.62
18.20
17.07
18.48
17.52
16.99
49
5.89
Operating margin%
18.35
19.59
19.19
20.27
21.99
20.00
17.79
18.06
18.78
17.22
23.94
18.06
18.99
71
19.69
Net margin%
24.06
23.02
21.89
22.30
22.68
21.22
23.10
20.94
23.73
22.56
12.35
22.56
22.62
88
9.958
P/E ratio (avg)x
7.033
7.504
7.016
6.308
6.295
6.544
6.508
6.993
7.301
7.221
18.84
6.993
7.005
78
17.14
EV/EBITx
27.80
29.28
30.33
31.36
28.31
26.34
27.95
29.34
32.81
37.10
19.09
29.34
29.31
25
10.27
FCF yield (avg)%
24.33
24.03
26.33
24.25
23.10
21.87
22.18
23.68
22.86
25.23
3.92
22.86
23.85
31
8.86
FCF margin%
6.49
4.89
7.52
8.33
11.01
10.89
11.77
10.99
8.43
8.15
15.77
10.89
8.38
16
0.187
FCF / Net incomex
0.325
0.341
0.336
0.379
0.378
0.408
0.459
0.489
0.560
0.628
0.292
0.489
0.394
42
2.53
ROIC%
24.76
26.73
28.87
28.46
27.72
30.41
28.35
27.06
28.13
27.20
23.69
28.13
27.93
6
27.32
Return on equity%
22.73
21.99
20.06
17.64
19.46
20.70
18.50
16.22
16.83
14.49
12.89
16.83
18.98
22
13.30
Return on assets%
27.98
29.26
29.48
30.26
28.05
27.68
30.38
27.59
26.46
26.07
12.28
27.59
28.01
51
5.43
EPS¥
1.92
2.24
2.65
2.65
3.17
3.33
3.55
3.64
4.39
4.39
5.98
6.76%
8.63%
—
9.79
EPS growth%
22.28
20.13
23.01
23.32
20.36
17.78
16.68
16.20
17.79
16.29
12.79
16.68
18.96
87
3.21
Bookvalue per sh¥
4.58
4.63
4.01
3.71
3.85
4.02
3.72
3.35
3.16
2.82
6.19
(6.06%)
(5.24%)
—
7.20
FCF per share¥
13.30
14.56
16.05
15.91
15.59
18.58
21.56
23.07
22.95
25.25
5.37
10.12%
8.26%
—
1.42
Dividend per sh¥
9.00
10.40
11.44
11.13
10.92
11.57
13.96
15.90
17.07
17.17
6.80
9.47%
6.89%
—
16.55
Div yield (avg)%
26.12
24.58
21.62
21.07
22.24
21.84
24.78
26.08
24.44
22.53
10.32
24.44
23.48
59
22.52
Payout ratio%
0.40
0.40
1.52
1.16
0.40
0.40
0.40
0.40
0.40
0.40
29.63
0.40
0.40
23
195.2
Shares (diluted)M
217.6
242.1
264.2
285.9
268.3
281.6
301.5
297.3
337.4
364.6
198.3
6.33%
5.09%
41
6.65
Buyback yield%
3.33
4.63
5.72
8.49
8.75
11.36
11.42
11.89
12.40
11.96
12.87
11.89
10.06
9
0.523
D/E ratiox
0.576
0.577
0.566
0.595
0.569
0.599
0.620
0.681
0.678
0.594
1.054
0.620
0.595
76
0.501
Enterprise value¥B
0.245
0.268
0.260
0.299
0.346
0.375
0.422
0.409
0.412
0.402
1.873
3.00%
6.43%
16
2.170
LT debt¥B
2.935
2.988
3.179
3.799
3.921
4.543
5.203
5.349
5.201
5.547
0.477
7.18%
7.53%
15
Revenue
¥2.094B
0.72%
1.00×
Cost of revenue
¥1.133B
0.97%
1.03×
Operating expenses
¥440.3M
0.22%
0.95×
Property and equipment
14.63%