0.579
Revenue¥B
2.611
2.836
3.015
3.211
3.519
3.838
4.117
4.393
4.785
5.116
0.621
7.77%
7.90%
35
13.29
Revenue growth%
33.51
31.24
33.84
34.63
35.67
35.36
35.73
36.69
35.29
36.23
2.83
35.73
35.33
62
14.30
Gross margin%
27.87
29.05
30.98
31.54
30.95
31.40
34.08
33.31
32.58
30.58
28.90
32.58
31.19
31
21.27
Operating margin%
28.85
26.06
25.55
28.33
28.02
26.77
26.76
24.66
22.54
23.98
9.49
24.66
26.41
65
13.91
Net margin%
18.64
18.36
19.97
20.67
22.56
24.01
23.16
21.93
24.13
22.38
25.27
23.16
22.16
18
11.72
P/E ratio (avg)x
24.37
27.24
29.89
30.55
33.82
30.19
28.04
28.32
27.52
30.93
9.548
28.32
29.11
41
6.231
EV/EBITx
16.94
19.22
19.49
18.52
20.40
22.90
23.63
24.89
26.88
25.32
15.50
24.89
21.65
84
29.24
FCF yield (avg)%
19.05
21.09
19.33
16.75
16.05
13.25
15.40
14.06
14.20
14.20
9.93
14.20
15.72
79
5.00
FCF margin%
1.97
3.22
5.39
7.62
6.48
8.28
7.16
7.94
8.87
9.71
15.33
8.28
7.39
66
1.693
FCF / Net incomex
0.741
0.756
0.812
0.876
1.003
0.989
0.970
0.970
0.930
1.085
1.706
0.970
0.950
36
28.32
ROIC%
1.42
3.72
0.87
0.40
0.83
0.88
1.03
4.01
1.09
1.93
8.84
1.09
1.06
48
27.33
Return on equity%
10.06
10.81
12.84
10.74
9.84
7.44
5.63
4.86
2.10
4.96
14.77
4.96
8.64
59
15.54
Return on assets%
2.84
2.52
3.41
3.18
5.45
3.84
1.29
2.27
3.79
3.53
19.28
3.53
3.30
85
28.97
EPS¥
82.98
85.04
82.03
93.38
93.24
102.17
109.67
124.46
140.48
135.65
31.40
7.79%
5.67%
—
26.21
EPS growth%
10.82
7.86
10.28
10.77
11.82
9.25
11.07
13.57
13.79
11.31
25.57
11.31
10.94
29
38.06
Bookvalue per sh¥
105.34
93.23
86.92
76.46
70.88
63.32
64.30
59.55
65.07
65.12
35.11
(1.68%)
(4.51%)
—
122.56
FCF per share¥
60.12
57.26
62.67
54.68
57.14
59.26
58.47
55.90
52.97
55.69
66.65
(0.51%)
(1.46%)
—
149.44
Dividend per sh¥
150.88
162.27
173.02
175.29
184.60
171.11
188.69
203.72
192.99
178.52
103.37
(0.67%)
1.38%
—
29.06
Div yield (avg)%
12.79
14.81
14.03
12.66
12.48
13.57
11.02
11.99
10.12
10.37
6.08
11.02
12.57
14
2.61
Payout ratio%
16.11
16.68
15.80
17.53
18.31
17.04
15.97
17.10
16.95
16.77
11.26
16.95
16.86
57
36.43
Shares (diluted)M
47.50
46.91
53.44
54.05
51.82
57.73
60.22
60.44
67.15
74.84
35.98
7.63%
4.59%
86
25.43
Buyback yield%
20.97
21.52
19.83
20.62
21.79
22.37
19.60
17.59
19.00
21.65
9.83
19.60
20.79
93
0.794
D/E ratiox
2.590
3.000
3.523
3.543
3.489
3.910
4.319
4.628
5.499
5.757
1.003
4.628
3.726
19
4.478
Enterprise value¥B
5.948
5.730
6.118
5.841
5.584
5.976
5.793
6.573
7.117
7.954
4.601
7.33%
2.79%
84
5.394
LT debt¥B
1.019
1.093
0.977
1.011
1.017
0.908
0.914
0.928
0.809
0.740
3.755
(6.16%)
(2.71%)
80
Revenue
¥5.116B
7.90%
1.00×
Cost of revenue
¥3.356B
7.89%
1.00×
Operating expenses
¥633.7M
7.47%
0.96×
Cash and investments
14.06%