1.584
Revenue¥B
3.313
3.604
3.926
4.172
4.555
5.004
5.362
5.703
6.212
6.802
1.757
8.35%
8.11%
33
18.40
Revenue growth%
23.71
26.33
26.73
28.21
26.85
25.11
22.95
24.74
22.84
25.46
5.22
24.74
25.28
89
25.67
Gross margin%
13.49
11.20
9.34
10.54
7.83
5.45
8.12
9.02
8.16
8.58
21.49
8.16
8.80
21
4.94
Operating margin%
11.02
11.88
13.79
16.44
19.22
21.29
21.44
23.98
24.09
25.13
21.84
23.98
20.26
63
3.85
Net margin%
22.70
24.66
22.89
20.25
17.38
18.33
18.44
20.77
21.99
24.74
19.41
20.77
21.38
67
26.09
P/E ratio (avg)x
38.89
38.29
38.43
40.64
45.29
53.34
52.31
51.42
56.02
64.54
31.69
53.34
48.35
53
36.80
EV/EBITx
37.32
37.16
43.05
46.97
46.31
46.93
53.32
62.74
73.02
76.83
32.26
62.74
46.95
47
27.44
FCF yield (avg)%
10.24
12.73
12.93
13.40
12.58
9.63
9.42
8.37
11.18
10.41
18.99
9.63
10.79
8
20.72
FCF margin%
19.69
21.29
19.01
21.85
22.10
22.02
23.48
23.27
20.33
20.16
9.11
22.02
21.57
11
0.985
FCF / Net incomex
0.446
0.499
0.532
0.557
0.604
0.680
0.712
0.817
0.808
0.925
0.234
0.808
0.642
42
2.59
ROIC%
6.95
5.31
4.49
4.57
3.85
2.70
5.58
8.45
11.15
11.29
17.67
8.45
5.45
86
13.51
Return on equity%
30.74
29.19
28.35
30.39
31.12
33.51
36.23
39.18
37.53
37.08
21.82
37.08
32.31
35
28.71
Return on assets%
19.88
22.50
21.22
20.67
23.43
24.65
23.53
22.99
23.00
20.20
6.36
23.00
22.75
83
1.80
EPS¥
4.78
5.07
4.48
4.02
3.66
3.92
3.77
3.37
3.07
3.06
1.90
(3.51%)
(5.03%)
—
28.60
EPS growth%
8.03
5.62
6.21
7.79
8.90
7.94
9.56
10.84
11.84
10.00
19.40
10.00
8.47
15
1.11
Bookvalue per sh¥
6.95
8.07
8.61
8.81
8.59
8.88
9.23
11.13
12.64
12.27
3.49
7.37%
7.19%
—
1.21
FCF per share¥
1.78
1.79
1.98
2.24
2.12
1.98
2.21
2.38
2.37
2.35
4.67
2.08%
3.58%
—
2.22
Dividend per sh¥
5.31
5.74
6.26
6.50
7.49
8.66
9.99
11.48
11.65
13.04
3.02
11.73%
8.86%
—
29.45
Div yield (avg)%
25.22
23.15
20.47
19.16
18.03
16.72
17.53
17.17
17.44
18.23
25.09
17.44
18.13
23
21.10
Payout ratio%
5.47
7.23
5.02
2.19
1.11
0.40
2.58
5.55
2.85
2.12
28.47
2.58
2.71
36
880.3
Shares (diluted)M
633.1
671.9
655.3
671.9
732.3
747.1
723.8
635.8
686.2
593.2
883.3
(4.13%)
(0.22%)
28
14.49
Buyback yield%
14.69
12.77
10.56
12.03
9.27
9.72
12.13
11.91
13.40
16.30
3.54
12.13
12.08
49
0.369
D/E ratiox
0.833
0.820
0.877
0.988
1.008
1.051
0.995
1.044
1.082
1.068
1.798
1.051
1.001
83
7.582
Enterprise value¥B
1.431
1.545
1.534
1.565
1.453
1.400
1.321
1.284
1.219
1.198
4.145
(3.78%)
(2.48%)
77
1.931
LT debt¥B
4.157
4.530
4.217
4.231
4.470
4.108
4.340
4.614
4.300
4.295
5.349
(0.79%)
1.42%
93
Revenue
¥6.802B
8.11%
1.00×
Cost of revenue
¥4.080B
8.28%
1.02×
Operating expenses
¥1.539B
7.51%
0.95×
Cash and investments
19.92%
Spread over hurdle
51.58%