1.871
Revenue¥B
3.316
3.388
3.445
3.597
3.690
3.816
3.844
3.876
4.012
4.202
1.949
2.63%
2.88%
25
16.77
Revenue growth%
24.52
26.85
25.74
27.39
28.23
29.67
27.20
27.97
30.90
30.15
27.78
29.67
27.68
23
12.06
Gross margin%
5.02
6.22
7.85
5.57
7.12
7.65
4.78
6.64
5.77
7.77
21.68
6.64
6.43
37
26.92
Operating margin%
8.09
8.44
10.50
9.51
11.01
10.59
9.47
6.50
4.66
4.94
25.95
6.50
8.96
15
2.13
Net margin%
17.23
15.51
15.57
16.88
18.41
19.88
22.74
21.58
24.56
25.93
2.56
22.74
19.15
63
34.74
P/E ratio (avg)x
16.20
16.90
18.75
19.56
20.67
24.47
28.24
31.67
36.15
39.04
22.75
31.67
22.57
76
26.93
EV/EBITx
28.33
33.95
40.09
48.46
57.93
56.59
61.66
70.35
79.73
85.32
32.42
70.35
57.26
46
16.87
FCF yield (avg)%
6.15
7.33
9.41
11.98
10.23
8.82
6.17
7.13
6.31
7.48
23.79
7.13
7.40
7
24.93
FCF margin%
14.16
16.74
16.32
18.87
19.82
22.05
24.38
27.03
25.12
26.31
8.22
25.12
20.93
67
1.538
FCF / Net incomex
1.484
1.622
1.786
1.635
1.522
1.513
1.366
1.549
1.430
1.552
1.661
1.513
1.535
55
3.91
ROIC%
25.60
22.74
21.99
22.10
19.66
18.27
16.72
18.38
16.42
13.93
10.45
16.72
19.02
82
6.79
Return on equity%
28.36
25.76
23.07
20.07
18.26
18.91
17.70
15.88
14.31
17.15
20.13
17.15
18.58
87
26.11
Return on assets%
25.37
26.23
23.33
22.05
20.45
20.73
20.02
20.44
18.11
17.34
22.87
20.02
20.59
35
8.79
EPS¥
1.85
1.88
1.85
1.88
1.64
1.66
1.52
1.42
1.44
1.48
9.12
(2.07%)
(2.79%)
—
17.53
EPS growth%
35.27
34.30
35.99
38.73
41.43
38.67
36.51
36.05
35.80
35.49
9.10
36.05
36.02
8
6.15
Bookvalue per sh¥
4.09
3.97
4.20
4.55
4.28
4.24
4.68
5.50
6.19
7.26
16.51
11.15%
6.28%
—
6.04
FCF per share¥
15.90
16.19
14.47
14.08
13.31
12.55
11.51
11.54
11.80
10.27
19.21
(5.06%)
(4.19%)
—
11.00
Dividend per sh¥
33.30
38.63
44.95
44.52
43.59
50.22
58.23
67.00
67.47
74.09
19.60
11.20%
10.24%
—
24.57
Div yield (avg)%
28.23
27.51
24.62
24.68
26.29
25.41
22.75
24.59
22.23
22.98
2.11
22.98
24.65
24
27.35
Payout ratio%
2.94
3.57
4.60
7.44
10.17
7.57
6.16
5.18
5.29
5.52
28.33
5.52
5.40
69
282.7
Shares (diluted)M
425.2
475.9
500.7
466.8
486.7
554.8
580.6
579.6
595.3
618.3
282.9
4.90%
5.31%
11
10.87
Buyback yield%
20.41
17.92
19.14
21.33
23.86
21.48
18.81
15.92
18.78
18.15
18.89
18.78
18.98
45
0.465
D/E ratiox
0.347
0.381
0.446
0.466
0.485
0.583
0.600
0.660
0.780
0.816
0.223
0.660
0.534
23
3.092
Enterprise value¥B
6.166
6.119
6.684
6.394
6.962
8.020
9.206
10.72
12.23
13.91
5.072
14.86%
8.34%
90
1.461
LT debt¥B
4.430
4.276
4.363
3.785
3.939
3.400
3.066
2.972
2.650
2.735
1.019
(7.04%)
(6.09%)
62
Revenue
¥4.202B
2.88%
1.00×
Cost of revenue
¥2.510B
2.81%
0.99×
Operating expenses
¥406.5M
2.97%
1.01×
Cash and investments
21.68%