0.835
Revenue¥B
1.373
1.414
1.409
1.383
1.363
1.364
1.351
1.374
1.351
0.863
0.946
(0.47%)
0.16%
74
2.79
Revenue growth%
10.02
10.91
8.66
10.38
8.12
8.48
9.20
7.60
9.93
9.32
28.40
8.48
9.56
75
24.70
Gross margin%
21.90
23.74
23.01
22.94
21.07
18.61
19.35
17.95
19.87
21.38
7.79
19.35
21.48
36
24.33
Operating margin%
5.90
7.69
9.74
8.94
5.96
3.53
1.27
1.83
4.76
18.80
21.68
3.53
5.70
56
24.51
Net margin%
28.70
26.30
23.51
22.56
22.34
24.54
23.48
22.06
22.38
27.74
25.80
22.38
23.50
9
6.943
P/E ratio (avg)x
53.97
63.62
67.18
74.37
72.34
77.67
91.83
89.42
96.79
16.41
14.70
89.42
73.36
62
34.32
EV/EBITx
8.769
9.187
9.068
9.878
10.29
9.867
9.091
9.561
9.326
24.97
22.84
9.561
9.257
74
15.68
FCF yield (avg)%
16.92
18.69
16.66
17.85
18.46
16.92
14.53
11.73
10.59
16.66
6.86
14.53
16.92
80
11.72
FCF margin%
6.01
7.87
7.43
4.94
2.87
5.51
5.01
5.47
7.98
7.33
14.71
5.47
5.76
76
1.274
FCF / Net incomex
1.356
1.572
1.786
2.053
2.154
2.091
2.149
2.423
2.651
1.672
1.575
2.154
2.072
29
25.20
ROIC%
9.38
8.89
11.05
12.99
11.73
10.30
10.02
9.96
8.06
26.97
26.74
10.02
10.16
49
24.58
Return on equity%
7.00
5.99
6.23
6.77
5.23
6.18
5.62
4.19
5.83
15.09
17.99
5.62
5.91
29
26.35
Return on assets%
5.84
5.86
5.54
7.09
9.81
9.72
9.13
10.54
10.11
8.54
18.87
9.81
8.79
76
37.79
EPS¥
214.00
234.21
280.21
329.94
390.82
380.95
409.05
430.87
475.00
38.83
39.88
7.56%
11.22%
—
15.56
EPS growth%
21.60
24.04
23.35
25.73
28.13
26.57
29.46
32.08
31.20
23.25
14.08
29.46
26.15
26
193.47
Bookvalue per sh¥
139.06
125.73
116.13
107.88
115.60
112.29
121.32
106.88
105.09
230.01
170.26
(0.52%)
(5.09%)
—
138.38
FCF per share¥
100.54
86.04
82.98
76.61
71.02
60.82
65.05
67.86
71.87
93.30
246.08
(1.27%)
(2.08%)
—
138.65
Dividend per sh¥
166.92
166.60
186.52
212.28
241.65
261.06
293.16
292.04
339.14
232.08
49.44
9.82%
8.64%
—
28.96
Div yield (avg)%
35.06
37.22
36.66
37.25
39.73
39.67
39.01
40.85
42.13
8.40
3.99
39.73
38.13
8
27.31
Payout ratio%
0.40
2.41
0.40
0.40
2.40
1.20
1.95
4.74
7.45
7.39
12.59
2.40
1.57
65
3.286
Shares (diluted)M
4.691
4.813
5.385
5.288
6.199
7.072
7.701
7.689
8.128
3.308
3.167
8.98%
5.77%
24
20.34
Buyback yield%
27.42
27.07
24.31
22.90
23.62
21.18
23.07
24.66
26.26
2.75
17.82
23.62
24.49
29
1.594
D/E ratiox
1.879
1.907
2.196
2.436
2.832
3.190
3.017
3.347
3.897
1.606
1.240
3.190
2.634
68
0.148
Enterprise value¥B
1.795
1.822
1.806
1.803
1.845
2.049
2.150
2.034
1.918
0.263
0.394
1.24%
3.25%
79
894.3
LT debt¥M
75.15
68.50
62.95
65.95
62.81
68.06
66.08
63.74
67.68
56.18
403.6
0.52%
(1.56%)
6
Revenue
¥1.351B
0.16%
1.00×
Cost of revenue
¥877.0M
0.41%
1.02×
Operating expenses
¥325.6M
(0.05%)
0.98×
Cash and investments
16.32%