0.534
Revenue¥B
1.338
1.391
1.482
1.542
1.644
1.765
1.906
1.998
2.128
2.298
0.557
6.92%
6.21%
12
18.02
Revenue growth%
17.78
19.01
16.18
17.30
17.79
17.97
18.02
15.26
14.22
13.74
13.49
15.26
17.54
74
29.07
Gross margin%
20.97
23.86
23.34
24.70
27.41
27.72
28.40
26.45
24.40
25.27
25.61
26.45
24.99
35
22.69
Operating margin%
2.37
3.81
5.78
8.03
9.91
9.95
9.46
11.12
10.92
9.85
13.64
9.95
9.66
72
20.41
Net margin%
8.43
11.40
9.62
11.97
12.80
12.77
11.71
10.07
11.19
14.17
3.34
11.71
11.55
58
31.03
P/E ratio (avg)x
38.19
38.16
42.51
47.34
49.78
55.31
54.59
56.26
54.60
48.44
20.59
54.60
49.11
24
29.79
EV/EBITx
7.823
7.970
8.663
8.213
8.318
7.575
7.505
6.620
5.980
5.751
19.63
6.620
7.699
82
6.86
FCF yield (avg)%
0.40
0.40
1.75
3.75
0.82
1.74
0.40
0.40
0.40
0.40
8.08
0.40
0.40
90
13.76
FCF margin%
32.06
32.25
34.68
34.77
35.68
33.31
35.40
36.39
35.10
37.72
12.54
35.40
34.93
76
1.103
FCF / Net incomex
0.368
0.382
0.430
0.448
0.510
0.536
0.531
0.548
0.528
0.559
0.364
0.536
0.519
75
7.40
ROIC%
24.62
25.76
23.00
20.84
17.86
19.63
19.07
18.48
19.24
17.38
11.69
19.07
19.44
15
13.59
Return on equity%
3.67
4.38
3.16
0.40
0.57
0.40
0.40
0.40
1.73
3.99
17.10
0.40
1.15
47
28.33
Return on assets%
21.02
23.60
23.14
21.98
22.34
22.24
24.64
26.69
25.67
25.31
11.22
25.31
23.37
15
296.37
EPS¥
381.72
336.45
311.82
331.57
346.55
355.02
359.94
341.08
335.32
303.10
303.05
(2.64%)
(2.76%)
—
25.78
EPS growth%
12.93
11.73
13.12
14.43
15.62
13.01
14.73
14.59
15.99
15.67
23.50
14.73
14.51
93
194.26
Bookvalue per sh¥
636.41
630.66
649.17
632.96
705.54
700.11
712.81
758.57
802.72
771.05
203.96
1.79%
3.13%
—
133.70
FCF per share¥
453.57
512.82
584.77
637.16
714.81
711.43
683.74
693.78
793.07
949.59
205.74
5.84%
7.24%
—
136.57
Dividend per sh¥
405.00
362.41
346.51
314.19
333.16
359.87
321.84
289.78
307.53
267.19
389.28
(4.32%)
(3.21%)
—
24.47
Div yield (avg)%
24.97
26.49
24.09
22.24
21.72
24.58
22.66
21.08
21.88
22.09
8.55
22.09
22.45
17
18.30
Payout ratio%
8.00
7.18
8.88
8.07
6.60
6.70
3.97
2.79
0.40
1.54
19.84
2.79
6.65
79
8.785
Shares (diluted)M
12.56
12.81
14.62
16.00
16.12
17.80
19.11
20.95
20.44
24.64
8.527
8.86%
7.91%
84
25.41
Buyback yield%
3.31
3.68
4.44
4.24
6.92
4.68
7.18
5.17
7.53
7.61
26.85
7.18
4.93
20
1.219
D/E ratiox
1.739
2.021
2.166
2.333
2.788
2.729
2.733
2.898
2.838
3.006
0.752
2.838
2.731
51
2.769
Enterprise value¥B
3.088
3.341
3.564
3.701
3.863
4.358
3.992
4.552
5.135
4.892
0.203
4.84%
5.33%
75
1.800
LT debt¥B
2.247
2.444
2.183
2.188
2.375
2.150
1.965
2.117
1.855
1.792
2.355
(5.48%)
(2.02%)
5
Revenue
¥2.298B
6.21%
1.00×
Cost of revenue
¥1.446B
6.28%
1.01×
Operating expenses
¥335.5M
6.13%
0.99×
Cash and investments
20.24%
Spread over hurdle
(1.25%)