2.546
Revenue¥B
2.756
2.896
3.076
3.332
3.481
3.704
3.910
4.264
4.646
5.073
2.643
7.83%
7.21%
62
16.59
Revenue growth%
20.20
19.49
20.68
22.66
21.57
19.21
19.61
20.57
19.54
19.75
5.78
19.61
19.97
14
12.25
Gross margin%
18.73
18.90
19.59
17.31
16.33
18.99
21.82
20.40
21.33
22.54
19.90
21.33
19.29
61
12.72
Operating margin%
18.86
21.85
20.34
21.72
24.02
26.34
27.62
28.53
27.63
30.04
6.53
27.63
25.18
28
25.60
Net margin%
23.48
24.69
22.12
23.21
23.93
22.92
23.43
22.19
21.10
21.22
13.63
22.19
23.06
41
24.92
P/E ratio (avg)x
5.606
5.608
4.835
4.850
4.356
4.703
4.426
4.344
4.027
3.993
37.05
4.344
4.564
19
10.54
EV/EBITx
28.52
33.16
31.65
32.42
31.74
36.80
42.62
47.48
44.48
48.13
31.01
44.48
34.98
6
22.01
FCF yield (avg)%
9.38
10.43
11.95
12.57
14.39
15.13
16.88
15.46
18.09
20.21
14.30
16.88
14.76
40
28.89
FCF margin%
6.11
9.06
10.82
9.51
7.71
8.00
10.94
12.74
13.58
13.75
19.04
12.74
10.16
20
1.409
FCF / Net incomex
1.767
1.964
2.159
2.541
2.782
2.688
2.810
3.337
3.573
3.977
0.174
3.337
2.735
77
14.66
ROIC%
22.61
19.82
19.26
17.25
15.58
16.58
13.88
13.10
11.85
12.65
26.86
13.10
16.08
36
19.31
Return on equity%
27.50
25.92
26.96
28.19
31.05
29.79
32.18
30.62
28.38
25.75
27.17
29.79
28.29
36
8.99
Return on assets%
24.30
22.07
22.52
24.35
27.05
24.44
22.98
22.49
24.14
27.01
4.29
24.14
24.22
26
1.41
EPS¥
2.95
3.00
3.14
2.88
2.81
2.69
2.94
2.99
3.14
3.38
1.44
3.74%
1.11%
—
25.13
EPS growth%
20.88
21.42
22.11
21.37
20.79
17.97
16.21
18.18
17.75
15.27
15.73
17.75
19.48
49
4.65
Bookvalue per sh¥
2.77
2.92
2.68
2.94
3.03
3.04
2.84
3.06
2.72
2.76
1.85
(1.86%)
(0.15%)
—
3.51
FCF per share¥
5.29
5.82
5.88
6.47
6.11
6.48
6.42
6.91
7.37
7.01
2.36
2.77%
3.28%
—
2.98
Dividend per sh¥
0.86
0.86
0.75
0.65
0.70
0.72
0.78
0.71
0.74
0.81
2.65
2.88%
(0.34%)
—
16.48
Div yield (avg)%
11.61
10.79
11.48
11.92
12.15
13.14
14.68
12.42
14.28
14.75
18.82
14.28
12.29
20
16.10
Payout ratio%
6.51
8.41
7.37
7.02
7.62
4.83
5.37
5.55
4.21
2.05
4.81
4.83
6.03
21
536.9
Shares (diluted)M
574.6
585.0
597.5
589.8
537.8
547.1
599.3
548.1
625.5
636.9
517.4
3.44%
1.67%
94
24.60
Buyback yield%
11.01
13.95
15.39
16.42
18.59
16.36
17.69
15.12
12.41
14.15
7.22
15.12
15.26
89
0.953
D/E ratiox
1.034
0.995
1.114
1.064
1.006
1.116
1.056
0.994
1.081
0.987
1.458
1.056
1.045
84
2,936
Enterprise value¥M
472.4
482.3
486.0
564.0
610.4
580.0
600.4
655.7
742.1
825.6
192.8
6.23%
5.51%
29
2.874
LT debt¥B
0.805
0.885
0.960
0.924
1.050
1.072
1.054
1.033
1.117
1.173
3.713
2.25%
4.29%
89
Revenue
¥5.073B
7.21%
1.00×
Cost of revenue
¥2.228B
7.41%
1.02×
Operating expenses
¥1.171B
7.00%
0.98×
Goodwill & intangibles
16.50%