1.541
Revenue¥B
5.086
5.494
5.977
6.471
6.898
7.615
8.347
9.114
9.910
10.70
1.709
9.17%
8.64%
57
5.81
Revenue growth%
28.31
27.43
25.97
25.32
25.61
23.71
24.62
23.98
22.55
22.51
14.00
23.71
24.97
80
9.62
Gross margin%
14.97
16.40
16.45
16.78
16.55
15.10
17.44
14.59
15.08
16.32
18.89
15.10
16.36
8
2.76
Operating margin%
13.73
15.37
12.46
13.90
13.62
15.44
16.61
15.60
18.31
16.58
15.07
16.58
15.41
73
22.62
Net margin%
0.40
0.40
0.40
3.07
1.74
0.40
1.24
0.67
0.40
0.40
7.77
0.40
0.40
67
30.83
P/E ratio (avg)x
36.73
39.10
41.35
43.39
47.23
48.61
48.09
56.09
56.90
55.87
31.12
55.87
47.66
57
36.08
EV/EBITx
27.98
29.08
32.87
37.29
41.88
44.26
40.63
37.96
36.21
35.25
7.475
37.96
36.75
54
23.86
FCF yield (avg)%
9.50
10.11
8.19
5.22
4.40
6.28
5.45
3.58
3.43
4.60
26.86
4.60
5.33
69
26.06
FCF margin%
19.00
18.71
16.51
14.66
12.16
10.19
12.95
10.82
12.35
14.87
12.84
12.35
13.81
20
1.788
FCF / Net incomex
0.717
0.704
0.707
0.661
0.574
0.578
0.588
0.620
0.551
0.488
0.225
0.578
0.604
31
24.17
ROIC%
29.15
30.21
29.43
27.55
29.55
29.17
31.78
29.69
29.52
30.40
24.55
29.69
29.53
77
25.77
Return on equity%
24.68
26.60
28.67
26.08
26.19
24.03
25.51
25.50
25.76
26.55
7.65
25.51
25.92
25
27.59
Return on assets%
26.98
24.48
25.99
27.96
25.32
22.82
25.58
24.66
26.85
25.45
16.56
25.45
25.51
5
188.74
EPS¥
167.97
173.81
162.76
173.37
184.34
201.43
190.34
180.34
183.70
203.53
195.25
2.00%
3.05%
—
3.46
EPS growth%
25.46
22.89
21.39
21.51
24.35
24.81
22.35
19.96
19.83
19.67
25.38
19.96
21.93
38
75.61
Bookvalue per sh¥
461.97
540.86
522.36
585.21
589.48
597.04
672.90
653.90
754.60
768.22
112.57
5.44%
6.38%
—
197.86
FCF per share¥
279.19
245.37
217.52
216.16
206.78
205.88
195.96
170.37
151.72
149.06
118.80
(6.34%)
(5.94%)
—
243.84
Dividend per sh¥
294.78
310.26
281.62
272.59
300.70
273.18
295.64
294.10
261.86
242.55
360.61
(4.21%)
(1.01%)
—
16.75
Div yield (avg)%
25.72
24.77
22.52
23.90
21.39
19.89
19.91
20.63
23.40
20.79
27.27
20.63
21.96
86
23.23
Payout ratio%
9.80
8.10
6.64
7.08
6.91
8.64
10.28
8.95
6.27
7.56
26.64
8.64
7.83
91
10.08
Shares (diluted)M
11.79
11.29
11.55
13.12
14.03
14.36
15.55
14.12
14.24
14.94
10.16
1.26%
1.89%
32
2.45
Buyback yield%
12.52
12.52
15.52
17.04
19.16
16.40
19.02
18.43
19.06
18.87
26.66
18.87
17.74
44
0.538
D/E ratiox
0.332
0.299
0.278
0.245
0.223
0.227
0.200
0.180
0.193
0.182
0.918
0.193
0.225
52
7.928
Enterprise value¥B
12.39
13.15
12.81
13.82
12.88
12.47
13.64
12.95
12.69
13.76
3.863
1.33%
2.43%
72
7.060
LT debt¥B
3.275
3.635
3.438
3.937
4.524
4.253
4.812
5.438
6.108
5.863
0.713
5.32%
7.17%
74
Revenue
¥10.70B
8.64%
1.00×
Cost of revenue
¥4.921B
9.17%
1.05×
Operating expenses
¥2.571B
8.04%
0.95×
Cash and investments
15.49%