1.401
Revenue¥B
1.606
1.692
1.760
1.791
1.841
1.925
1.955
2.064
2.167
2.238
1.529
3.98%
3.60%
59
10.29
Revenue growth%
7.97
9.91
12.00
13.84
13.04
13.41
14.87
13.11
12.48
14.06
5.05
13.41
13.07
78
7.17
Gross margin%
20.21
21.01
20.72
21.02
20.08
17.58
15.17
13.29
10.73
13.00
6.75
13.29
18.83
29
17.86
Operating margin%
15.98
13.11
15.82
16.16
18.74
18.68
18.62
20.68
19.02
21.98
11.38
19.02
18.65
61
15.53
Net margin%
26.45
24.55
27.10
27.41
26.47
25.40
25.55
24.28
26.23
26.94
29.24
25.55
26.34
47
27.91
P/E ratio (avg)x
17.21
16.26
18.73
18.97
19.92
19.32
20.12
19.33
18.92
20.67
10.76
19.33
19.15
43
16.05
EV/EBITx
27.42
30.82
35.40
40.64
48.45
56.90
67.59
71.15
69.08
68.26
17.95
68.26
52.67
67
27.33
FCF yield (avg)%
24.81
24.87
25.21
23.13
24.44
27.31
27.81
25.63
26.53
25.94
24.16
26.53
25.42
18
7.41
FCF margin%
20.46
20.67
17.80
15.56
16.86
16.19
13.79
14.63
15.70
17.12
9.06
15.70
16.52
44
0.583
FCF / Net incomex
1.132
1.162
1.195
1.304
1.389
1.290
1.424
1.613
1.684
1.882
1.466
1.613
1.347
7
20.19
ROIC%
10.48
9.66
11.10
12.55
10.93
12.96
14.72
14.92
17.12
19.27
25.38
14.92
12.75
61
4.35
Return on equity%
33.20
34.11
35.83
36.16
37.95
38.45
37.13
34.48
33.50
31.86
14.74
34.48
35.16
59
28.84
Return on assets%
11.24
9.54
8.74
9.95
10.76
11.07
9.76
12.70
10.20
9.10
6.53
10.20
10.07
51
27.10
EPS¥
11.29
10.93
11.11
11.30
11.88
12.88
12.93
14.37
15.46
18.01
28.27
8.69%
4.62%
—
27.54
EPS growth%
27.01
29.90
29.07
27.67
25.53
26.39
24.02
22.80
22.10
19.85
25.23
22.80
25.96
55
9.73
Bookvalue per sh¥
3.85
3.66
3.15
2.97
3.01
2.90
3.10
3.26
3.32
3.58
19.72
3.54%
(0.70%)
—
9.42
FCF per share¥
41.15
40.25
41.45
42.83
41.83
44.43
48.56
47.88
48.78
57.83
26.60
6.69%
3.54%
—
10.14
Dividend per sh¥
25.12
29.12
29.44
29.76
28.80
32.40
32.89
33.87
35.45
34.53
27.48
3.70%
3.70%
—
23.50
Div yield (avg)%
19.46
16.63
18.68
20.40
21.99
20.62
19.63
19.17
19.17
20.14
6.78
19.63
19.54
12
6.27
Payout ratio%
26.32
27.49
29.90
30.73
31.41
32.96
33.32
33.53
34.81
32.29
20.32
33.32
31.85
35
34.65
Shares (diluted)M
42.82
45.70
43.40
40.79
39.48
39.54
43.33
38.42
38.30
34.64
34.70
(2.58%)
(1.85%)
73
25.15
Buyback yield%
7.97
5.38
3.10
3.43
2.58
1.72
0.40
3.25
4.79
2.84
25.27
2.84
3.18
55
1.353
D/E ratiox
0.293
0.323
0.337
0.335
0.347
0.342
0.374
0.407
0.382
0.420
1.275
0.382
0.344
22
1.427
Enterprise value¥B
1.618
1.772
1.630
1.580
1.697
1.785
1.835
1.863
2.107
2.028
1.606
3.62%
2.68%
92
1.775
LT debt¥B
1.560
1.542
1.566
1.484
1.632
1.580
1.633
1.654
1.827
1.674
1.174
0.51%
1.18%
76
Revenue
¥2.238B
3.60%
1.00×
Cost of revenue
¥1.469B
3.72%
1.01×
Operating expenses
¥404.7M
2.90%
0.93×
Cash and investments
22.57%
Property and equipment
14.93%