0.483
Revenue¥B
3.986
4.176
4.445
4.790
5.091
5.486
5.864
6.087
6.417
6.766
0.527
5.85%
5.97%
58
6.84
Revenue growth%
16.75
18.70
18.82
16.96
15.81
16.99
16.39
16.82
18.96
18.52
28.46
16.99
16.98
82
19.88
Gross margin%
10.75
8.44
9.57
11.08
11.10
14.04
11.71
9.39
8.04
6.14
17.54
9.39
10.16
34
22.64
Operating margin%
13.57
15.34
14.56
13.46
15.94
18.35
15.93
14.68
13.26
16.06
24.33
15.93
15.01
47
3.39
Net margin%
28.31
30.00
28.72
28.44
29.95
28.18
25.74
25.16
24.87
26.29
4.90
25.74
28.24
5
29.66
P/E ratio (avg)x
46.45
46.55
44.53
44.61
40.62
38.12
41.43
38.42
34.98
36.85
32.24
38.12
41.02
20
28.22
EV/EBITx
38.18
43.73
44.45
51.00
54.01
61.84
62.96
71.27
84.22
87.20
21.57
71.27
57.92
48
16.78
FCF yield (avg)%
15.00
12.67
15.29
15.21
16.37
16.97
19.18
19.30
17.81
16.86
18.90
17.81
16.61
61
16.75
FCF margin%
19.43
22.38
25.24
27.08
26.21
28.81
27.41
25.05
27.84
29.58
17.16
27.84
26.65
37
0.972
FCF / Net incomex
1.404
1.280
1.405
1.282
1.361
1.456
1.425
1.503
1.561
1.419
0.149
1.456
1.412
64
9.75
ROIC%
14.28
16.77
13.82
13.33
14.30
16.48
15.88
16.39
13.58
14.24
12.30
15.88
14.29
87
12.13
Return on equity%
28.83
27.47
28.94
30.47
32.99
32.21
31.43
33.49
34.62
36.43
9.15
33.49
31.82
35
29.25
Return on assets%
7.41
9.48
12.04
9.29
8.62
10.50
9.01
6.95
8.48
5.64
27.42
8.48
8.81
65
3.95
EPS¥
5.49
5.79
6.08
6.00
5.27
5.32
5.83
5.68
6.03
5.57
4.17
1.13%
0.10%
—
17.04
EPS growth%
15.03
14.30
15.76
13.80
16.48
14.00
16.11
18.68
16.46
18.61
10.16
16.46
15.93
17
6.95
Bookvalue per sh¥
4.51
4.87
4.46
3.86
3.56
3.61
3.57
3.69
3.97
4.28
7.55
3.76%
0.23%
—
3.75
FCF per share¥
12.49
13.37
15.40
15.93
16.97
17.56
18.32
21.62
20.58
20.06
4.64
3.39%
6.60%
—
1.84
Dividend per sh¥
4.23
4.02
4.02
3.49
3.18
2.77
2.62
2.49
2.17
1.95
6.73
(9.34%)
(6.91%)
—
16.41
Div yield (avg)%
21.49
19.39
17.84
16.03
13.88
12.05
12.74
10.65
12.65
15.12
15.97
12.65
14.50
53
13.90
Payout ratio%
20.82
23.35
20.51
20.52
20.73
23.05
21.85
23.23
20.95
22.18
2.95
22.18
21.40
14
405.9
Shares (diluted)M
491.3
510.8
567.0
609.9
643.9
623.1
689.5
682.2
705.2
809.8
410.9
4.69%
5.15%
11
16.37
Buyback yield%
19.34
17.81
15.55
14.43
14.99
15.54
16.52
16.04
15.93
13.97
11.76
15.93
15.74
57
0.281
D/E ratiox
0.657
0.686
0.639
0.713
0.697
0.702
0.789
0.881
0.992
1.049
0.729
0.881
0.708
9
5.081
Enterprise value¥B
4.482
4.830
4.531
4.040
4.192
4.386
4.588
4.071
3.833
3.732
0.885
(2.30%)
(2.43%)
65
1.224
LT debt¥B
1.137
1.060
1.118
1.235
1.220
1.251
1.167
1.191
1.120
1.177
1.875
(0.72%)
1.40%
60
Revenue
¥6.766B
5.97%
1.00×
Cost of revenue
¥4.529B
6.05%
1.01×
Operating expenses
¥1.241B
6.29%
1.03×
Cash and investments
16.12%
Spread over hurdle
(3.26%)