1.529
Revenue¥B
3.209
3.311
3.424
3.602
3.669
3.750
3.892
3.959
4.105
4.210
1.628
2.79%
3.21%
59
29.07
Revenue growth%
23.92
24.43
22.43
21.66
23.90
25.44
25.25
24.67
25.57
27.16
28.07
25.44
24.55
89
26.02
Gross margin%
10.18
8.88
6.60
3.97
2.00
0.40
1.93
0.40
0.65
0.40
4.51
0.40
1.96
49
20.25
Operating margin%
28.43
28.77
30.04
32.84
32.09
33.59
34.48
33.39
35.81
34.93
17.16
34.48
33.12
57
29.91
Net margin%
2.99
0.40
0.40
0.40
1.79
2.54
3.95
6.66
6.37
4.19
26.25
4.19
2.76
59
27.94
P/E ratio (avg)x
18.47
18.52
21.22
22.97
25.68
24.12
22.84
21.73
21.43
24.42
36.29
22.84
22.28
81
19.90
EV/EBITx
23.34
25.64
27.31
30.68
29.85
27.73
30.25
30.27
32.93
36.22
28.87
30.27
30.05
69
8.34
FCF yield (avg)%
3.89
1.71
0.68
1.28
0.40
3.08
1.03
1.89
2.90
0.93
16.33
1.89
1.49
29
3.46
FCF margin%
24.84
26.85
27.47
25.59
24.74
26.57
27.95
25.63
26.12
28.44
26.84
26.57
26.35
40
0.208
FCF / Net incomex
1.408
1.456
1.324
1.229
1.193
1.166
1.228
1.119
1.214
1.323
1.769
1.214
1.229
32
28.85
ROIC%
6.76
4.11
6.11
6.34
3.48
1.59
2.76
5.01
3.87
6.10
9.49
3.87
4.56
60
21.18
Return on equity%
14.12
14.13
16.65
15.79
17.04
19.07
17.86
15.46
14.34
13.08
27.19
15.46
15.62
91
19.50
Return on assets%
31.45
28.48
29.20
26.39
28.99
26.26
25.72
28.42
29.06
28.54
21.99
28.42
28.51
34
2.95
EPS¥
4.30
4.16
4.01
4.64
5.47
6.47
6.81
7.30
7.21
7.43
3.19
6.32%
7.07%
—
27.32
EPS growth%
5.52
7.15
10.13
11.54
10.84
13.49
13.01
10.91
9.57
6.69
6.06
10.91
10.48
9
4.16
Bookvalue per sh¥
1.52
1.53
1.76
1.68
1.85
1.82
2.10
2.16
2.36
2.73
0.83
8.06%
7.44%
—
1.57
FCF per share¥
2.58
2.46
2.41
2.28
2.33
2.51
2.65
2.36
2.16
2.02
1.82
(2.78%)
(1.65%)
—
4.37
Dividend per sh¥
4.93
5.55
5.54
6.57
7.45
7.88
9.22
11.13
11.66
13.47
1.19
12.58%
12.15%
—
4.23
Div yield (avg)%
21.17
18.85
16.45
13.95
14.99
15.96
14.90
17.03
14.79
12.38
25.84
14.90
15.48
82
8.26
Payout ratio%
17.37
17.75
18.80
17.49
14.60
17.49
20.05
21.96
19.78
20.03
17.15
20.03
18.28
76
265.7
Shares (diluted)M
249.9
256.5
273.4
270.3
256.9
254.0
254.3
265.4
268.0
278.8
255.1
1.65%
2.01%
13
6.52
Buyback yield%
12.49
9.76
8.71
9.54
12.05
14.98
15.63
12.77
11.88
9.77
17.69
12.77
11.97
37
0.851
D/E ratiox
1.040
1.123
1.032
0.943
1.034
0.986
1.008
1.074
1.090
1.036
0.614
1.036
1.035
73
1.740
Enterprise value¥B
1.064
1.100
0.991
1.019
0.924
0.911
0.933
0.841
0.917
0.943
1.642
0.41%
(0.52%)
81
1.026
LT debt¥B
0.942
0.974
0.893
0.796
0.856
0.821
0.765
0.826
0.732
0.713
2.551
(3.59%)
(3.00%)
71
Revenue
¥4.210B
3.21%
1.00×
Cost of revenue
¥2.684B
3.23%
1.00×
Operating expenses
¥834.5M
3.08%
0.99×
Property and equipment
16.41%
Cash and investments
16.12%