1.873
Revenue¥B
1.691
1.748
1.838
1.914
2.042
2.136
2.214
2.276
2.356
2.529
1.921
4.37%
4.86%
8
11.49
Revenue growth%
29.72
31.89
29.98
28.17
27.31
24.93
27.29
28.44
30.08
32.42
4.18
28.44
29.08
24
3.31
Gross margin%
33.92
33.56
34.37
35.22
37.08
35.58
35.81
36.89
35.68
33.79
10.25
35.68
35.40
47
29.25
Operating margin%
8.99
6.64
9.62
9.19
11.00
13.17
14.58
15.99
15.98
13.22
15.53
14.58
12.08
48
13.44
Net margin%
4.44
6.56
8.76
10.37
10.73
9.55
8.62
9.43
11.79
10.08
14.32
9.55
9.49
22
20.55
P/E ratio (avg)x
15.02
16.31
19.46
20.10
23.56
23.93
28.10
28.12
29.44
28.67
6.577
28.12
23.75
31
33.27
EV/EBITx
16.71
17.97
17.93
17.05
15.06
14.84
14.48
15.21
16.19
14.76
7.202
14.84
15.70
61
29.88
FCF yield (avg)%
14.49
16.86
19.17
16.87
14.42
13.87
13.79
11.40
13.42
15.95
12.20
13.79
14.45
28
17.68
FCF margin%
21.20
18.93
21.43
23.17
20.18
21.44
19.33
20.91
21.95
24.09
5.61
21.44
21.31
11
1.636
FCF / Net incomex
1.288
1.368
1.370
1.421
1.377
1.550
1.494
1.421
1.480
1.614
1.014
1.494
1.421
85
29.24
ROIC%
11.62
14.41
16.15
17.31
17.08
15.44
16.61
15.36
14.81
16.33
18.06
15.44
15.79
78
28.31
Return on equity%
13.57
14.28
12.34
11.37
11.50
11.37
12.28
10.89
9.34
8.89
10.41
10.89
11.43
29
25.28
Return on assets%
28.58
27.89
28.43
28.80
28.11
29.30
30.04
32.23
33.41
34.39
20.77
32.23
29.05
35
144.34
EPS¥
151.09
168.19
182.97
216.56
220.26
211.64
202.57
193.63
186.55
185.32
161.46
(3.40%)
1.69%
—
13.94
EPS growth%
0.40
0.40
0.40
0.40
0.74
1.17
0.40
3.07
5.16
6.67
25.15
3.07
0.57
69
156.87
Bookvalue per sh¥
290.09
270.66
270.93
294.12
318.49
350.39
325.91
346.52
373.03
393.03
214.26
4.30%
2.36%
—
240.37
FCF per share¥
165.70
177.23
206.02
233.98
242.83
284.99
286.53
277.28
277.97
282.88
194.49
3.10%
5.92%
—
254.81
Dividend per sh¥
219.92
228.31
240.63
240.62
239.11
241.07
270.59
285.03
316.34
311.89
267.33
5.46%
3.91%
—
3.46
Div yield (avg)%
22.62
25.12
23.78
21.50
19.34
17.63
17.37
14.46
15.28
15.06
3.85
15.28
18.48
11
12.03
Payout ratio%
7.41
7.54
7.12
7.91
10.72
11.83
12.31
14.91
13.74
13.42
14.72
13.42
11.28
9
12.20
Shares (diluted)M
16.53
16.80
16.96
19.29
18.69
21.18
20.94
24.87
26.70
27.52
12.65
8.05%
5.28%
40
22.96
Buyback yield%
10.75
10.89
9.60
7.65
4.99
7.86
5.34
6.83
6.11
6.30
20.51
6.30
7.24
57
1.607
D/E ratiox
0.555
0.569
0.570
0.628
0.713
0.713
0.792
0.855
0.854
0.843
0.991
0.843
0.713
18
3.321
Enterprise value¥B
4.057
4.422
5.047
5.727
5.547
5.777
5.491
5.376
5.789
6.246
0.613
2.40%
5.54%
63
2.113
LT debt¥B
0.790
0.741
0.667
0.743
0.735
0.762
0.736
0.674
0.606
0.589
1.596
(4.35%)
(3.62%)
19
Revenue
¥2.529B
4.86%
1.00×
Cost of revenue
¥1.408B
4.74%
0.99×
Operating expenses
¥627.1M
5.52%
1.06×
Goodwill & intangibles
18.26%