6.704
Revenue¥B
5.321
5.442
5.382
5.364
5.460
5.595
5.765
5.924
5.924
5.986
7.132
1.86%
1.29%
12
26.95
Revenue growth%
22.52
22.40
24.05
22.89
23.09
21.42
23.00
23.18
24.05
25.77
3.90
23.18
23.05
50
23.47
Gross margin%
18.37
20.48
19.56
17.79
15.87
15.44
16.36
14.86
13.94
13.07
7.48
14.86
16.12
42
19.39
Operating margin%
17.85
16.78
16.18
14.39
12.42
11.60
14.16
12.40
15.01
12.92
3.23
12.92
14.27
79
21.67
Net margin%
6.05
8.18
7.72
7.88
10.51
13.15
12.16
12.08
11.77
10.87
28.66
12.08
10.69
62
30.51
P/E ratio (avg)x
44.56
54.03
57.35
62.93
71.66
77.51
86.34
87.61
103.3
107.1
11.05
87.61
74.59
29
15.89
EV/EBITx
11.24
11.81
13.10
14.16
15.21
17.51
20.10
23.71
28.06
32.00
20.24
23.71
16.36
70
13.72
FCF yield (avg)%
13.21
12.02
13.89
13.73
13.91
15.91
17.14
15.09
12.33
14.49
18.85
15.09
13.90
84
14.41
FCF margin%
26.23
26.78
28.79
29.26
30.56
33.00
32.75
33.11
32.32
34.30
27.73
33.00
31.44
26
0.780
FCF / Net incomex
0.903
0.900
0.797
0.851
0.792
0.783
0.801
0.809
0.746
0.735
0.288
0.783
0.799
45
29.04
ROIC%
21.74
24.49
27.36
24.67
23.86
25.33
26.55
29.34
28.37
28.26
21.67
28.26
25.94
89
27.57
Return on equity%
31.16
29.34
26.63
24.62
23.73
25.57
25.00
25.51
25.41
24.97
28.87
25.41
25.46
35
4.68
Return on assets%
12.03
13.71
12.55
14.99
13.96
14.87
16.40
16.08
14.20
15.43
23.25
15.43
14.53
63
1.83
EPS¥
1.73
1.93
2.11
2.53
2.82
3.08
3.64
4.26
4.23
4.74
2.03
10.93%
10.90%
—
23.77
EPS growth%
17.21
19.54
16.73
17.55
19.52
21.69
21.58
20.59
19.78
19.51
14.60
20.59
19.53
30
0.48
Bookvalue per sh¥
0.64
0.72
0.77
0.83
0.90
0.88
0.92
0.95
0.94
0.94
2.06
1.02%
3.65%
—
1.08
FCF per share¥
2.34
2.49
2.39
2.21
2.40
2.41
2.67
2.91
2.89
2.98
2.29
4.37%
2.84%
—
1.82
Dividend per sh¥
2.73
2.75
3.15
3.57
4.25
4.51
4.62
5.18
5.75
5.94
1.95
6.91%
9.87%
—
22.54
Div yield (avg)%
12.55
14.60
15.16
14.01
11.20
12.89
11.25
12.30
15.06
13.40
21.66
12.89
13.14
42
29.06
Payout ratio%
2.75
1.96
3.86
3.03
0.40
1.32
4.21
4.18
3.47
0.83
13.96
3.47
2.89
22
1,014
Shares (diluted)M
844.9
758.5
817.1
812.6
834.2
754.9
841.4
870.9
863.9
905.6
995.4
1.66%
0.53%
94
12.43
Buyback yield%
9.72
12.46
13.09
12.11
13.66
14.42
14.20
11.42
10.06
8.86
17.98
11.42
12.29
55
1.796
D/E ratiox
1.386
1.360
1.406
1.492
1.486
1.618
1.534
1.720
1.859
1.701
1.692
1.701
1.513
84
1.936
Enterprise value¥B
1.193
1.159
1.115
1.207
1.114
1.035
0.971
1.039
0.941
0.994
5.862
(2.26%)
(1.65%)
40
4.525
LT debt¥B
0.399
0.428
0.437
0.442
0.415
0.377
0.349
0.351
0.314
0.327
6.205
(4.66%)
(1.16%)
18
Revenue
¥5.986B
1.29%
1.00×
Cost of revenue
¥3.145B
1.09%
0.98×
Operating expenses
¥901.8M
0.88%
0.96×
Spread over hurdle
42.30%