1.238
Revenue¥B
1.631
1.690
1.775
1.839
1.963
2.041
2.184
2.255
2.412
2.564
1.320
5.49%
4.98%
45
7.11
Revenue growth%
16.53
18.06
16.43
16.49
16.26
18.82
19.62
18.73
20.83
23.12
29.89
19.62
18.39
77
18.23
Gross margin%
10.69
9.18
7.13
5.93
3.98
2.47
0.82
0.40
2.43
0.40
8.30
0.82
3.23
83
7.26
Operating margin%
30.53
30.31
32.10
30.12
31.02
33.20
32.48
32.49
29.73
27.01
21.66
32.48
30.77
80
18.19
Net margin%
17.74
20.24
20.23
21.04
19.14
19.44
20.22
18.54
16.09
18.85
13.42
18.85
19.29
37
6.622
P/E ratio (avg)x
28.61
29.67
29.75
27.56
27.01
25.58
25.75
25.52
22.68
22.98
32.12
25.52
26.38
68
20.07
EV/EBITx
31.67
33.22
36.16
37.91
45.93
48.09
48.07
50.68
52.06
55.86
10.44
50.68
47.00
30
23.01
FCF yield (avg)%
7.74
7.17
7.60
8.44
7.28
9.15
7.65
10.18
7.97
5.55
8.81
7.97
7.69
79
23.10
FCF margin%
26.36
25.47
27.91
26.54
25.59
25.64
27.07
25.67
28.03
29.16
26.81
27.07
26.45
23
1.261
FCF / Net incomex
1.000
0.937
0.954
0.928
0.897
0.858
0.793
0.906
0.957
1.068
0.484
0.906
0.932
48
8.18
ROIC%
31.89
29.39
27.18
29.83
26.94
24.69
24.43
27.22
28.18
30.52
22.03
27.22
27.70
94
22.17
Return on equity%
29.69
32.55
34.07
37.07
34.09
31.12
28.34
28.24
28.82
30.75
21.85
28.82
30.94
57
2.33
Return on assets%
0.40
0.40
1.32
0.40
0.40
0.40
1.56
2.91
1.48
0.68
26.52
1.48
0.54
63
148.71
EPS¥
235.63
236.72
211.76
219.36
238.19
245.38
231.13
206.49
194.10
191.72
161.14
(4.25%)
(1.17%)
—
19.86
EPS growth%
21.48
20.22
18.61
19.38
21.21
20.86
23.81
24.29
24.01
23.92
28.48
23.92
21.34
75
146.14
Bookvalue per sh¥
335.05
379.88
414.15
486.51
567.86
562.77
650.77
687.42
723.82
717.89
85.64
4.80%
7.88%
—
155.79
FCF per share¥
531.01
600.22
550.69
498.57
527.55
594.56
546.95
568.82
552.05
517.11
272.53
(0.40%)
(0.20%)
—
202.66
Dividend per sh¥
577.49
646.66
636.16
711.19
645.34
615.85
543.98
604.03
591.65
554.35
262.76
(2.99%)
0.34%
—
26.78
Div yield (avg)%
10.01
7.28
5.40
7.74
8.36
5.72
4.72
2.31
2.59
3.51
11.61
3.51
5.56
62
22.35
Payout ratio%
25.91
27.33
25.00
22.44
20.10
20.42
18.72
20.68
21.54
22.15
21.54
20.68
21.85
54
2.427
Shares (diluted)M
3.113
3.452
3.874
4.543
4.512
4.477
4.610
5.141
5.676
6.579
2.553
7.84%
8.21%
28
6.63
Buyback yield%
23.32
26.01
27.51
29.17
26.20
24.42
24.73
22.54
25.17
25.34
17.18
24.73
25.26
93
0.525
D/E ratiox
0.358
0.366
0.413
0.396
0.390
0.392
0.407
0.460
0.494
0.546
1.647
0.460
0.402
29
0.409
Enterprise value¥B
0.829
0.867
0.938
0.928
0.963
0.883
0.851
0.838
0.776
0.850
1.946
(2.47%)
(0.90%)
86
1.152
LT debt¥B
1.635
1.862
2.012
2.082
2.249
2.326
2.667
3.008
2.812
3.161
0.161
7.04%
6.73%
22
Revenue
¥2.564B
4.98%
1.00×
Cost of revenue
¥1.795B
4.98%
1.00×
Operating expenses
¥501.4M
4.32%
0.94×
Goodwill & intangibles
16.76%