41.86
Revenue¥B
75.42
78.97
83.31
87.48
94.12
100.7
108.4
114.2
120.9
130.0
45.19
6.67%
6.06%
87
17.68
Revenue growth%
3.60
4.97
7.01
9.20
10.69
12.15
12.73
15.64
12.70
13.71
14.41
12.73
11.42
76
18.81
Gross margin%
14.27
14.30
16.56
14.49
13.02
12.28
10.26
12.78
9.84
7.14
9.99
10.26
12.90
82
4.78
Operating margin%
0.48
0.40
0.40
0.40
1.50
1.23
1.64
3.57
5.22
6.42
15.76
3.57
1.36
59
23.54
Net margin%
23.12
23.52
24.28
26.76
29.67
28.36
28.11
30.13
32.85
34.76
27.87
30.13
28.23
78
8.389
P/E ratio (avg)x
33.53
33.36
31.99
28.84
29.25
26.93
25.28
26.47
24.22
26.45
22.77
26.45
27.89
33
9.067
EV/EBITx
14.77
14.22
15.90
16.07
15.72
16.18
16.82
16.04
17.31
17.84
32.91
16.82
16.06
64
12.21
FCF yield (avg)%
22.57
20.04
22.03
24.62
22.36
23.81
21.25
20.43
21.59
20.30
10.54
21.25
21.81
76
4.11
FCF margin%
14.52
16.61
15.95
15.17
14.00
16.61
15.46
13.14
11.71
13.33
27.70
13.33
14.85
69
0.787
FCF / Net incomex
0.401
0.435
0.425
0.402
0.434
0.493
0.540
0.507
0.519
0.529
1.477
0.519
0.464
12
17.87
ROIC%
7.08
4.50
7.25
4.75
3.34
3.37
2.54
0.40
1.21
3.57
16.15
2.54
3.47
79
7.69
Return on equity%
9.22
9.44
10.63
12.93
12.12
11.53
11.25
13.12
10.75
11.93
29.10
11.53
11.39
42
12.65
Return on assets%
0.40
1.46
0.99
3.95
5.60
7.02
9.64
9.13
10.75
8.83
18.99
9.13
6.31
71
150.96
EPS¥
330.36
362.83
358.89
359.78
402.91
468.42
515.51
590.48
564.51
615.84
164.76
8.86%
7.18%
—
10.57
EPS growth%
10.84
10.64
13.28
13.26
12.93
10.65
9.25
6.92
8.19
7.84
7.00
8.19
10.64
51
185.84
Bookvalue per sh¥
230.45
243.24
245.71
263.08
254.43
272.13
271.42
298.03
326.36
352.56
204.30
6.74%
3.59%
—
155.56
FCF per share¥
275.96
310.41
337.26
388.30
378.51
376.48
363.41
376.51
387.29
363.08
201.48
(0.83%)
2.27%
—
121.63
Dividend per sh¥
403.24
380.60
429.66
500.23
488.71
553.61
595.40
607.30
627.56
633.24
255.80
5.32%
6.07%
—
25.80
Div yield (avg)%
14.12
11.97
11.34
13.65
10.94
10.73
10.44
8.78
8.09
5.76
16.74
8.78
10.84
64
13.89
Payout ratio%
23.43
21.29
20.73
19.93
20.72
20.73
23.09
24.91
25.03
24.38
6.25
24.38
22.19
89
122.9
Shares (diluted)M
198.7
202.3
223.9
224.0
225.5
213.7
234.4
236.6
235.1
267.3
123.8
3.46%
3.21%
13
28.51
Buyback yield%
9.06
7.43
5.11
6.98
5.06
3.88
6.73
7.95
6.24
5.90
20.02
6.24
6.48
32
0.686
D/E ratiox
0.779
0.772
0.676
0.633
0.593
0.534
0.582
0.558
0.534
0.473
0.552
0.534
0.587
72
98.08
Enterprise value¥B
14.64
16.38
19.00
20.91
20.53
22.89
22.08
21.70
20.82
22.39
69.82
1.75%
3.74%
87
100.1
LT debt¥B
6.103
6.136
6.146
6.081
5.529
5.475
5.866
5.393
4.657
4.632
23.58
(3.48%)
(3.79%)
55
Revenue
¥130.0B
6.06%
1.00×
Cost of revenue
¥62.41B
5.78%
0.97×
Operating expenses
¥31.68B
6.12%
1.01×
Cash and investments
15.21%