1.144
Revenue¥B
1.269
1.288
1.305
1.341
1.345
1.376
1.420
1.443
1.471
1.545
1.178
2.81%
2.43%
40
21.06
Revenue growth%
25.50
24.95
26.34
26.26
27.82
29.85
27.75
24.95
23.47
25.09
5.01
25.09
25.88
24
17.58
Gross margin%
11.38
9.17
11.19
9.79
7.65
8.83
10.89
11.44
10.67
11.37
23.91
10.89
10.78
19
25.59
Operating margin%
11.76
8.97
8.31
8.10
9.49
10.08
7.89
5.41
5.63
7.62
3.20
7.62
8.21
47
3.55
Net margin%
31.40
29.94
31.87
32.05
32.84
33.16
34.24
34.54
36.17
36.07
10.89
34.54
33.00
54
24.87
P/E ratio (avg)x
51.38
56.36
62.63
66.97
73.99
79.90
88.01
92.67
111.2
115.0
15.26
92.67
76.94
54
22.16
EV/EBITx
19.39
20.24
21.06
20.78
22.01
24.91
27.75
29.74
29.80
35.71
32.35
29.74
23.46
86
29.05
FCF yield (avg)%
1.22
0.40
2.88
2.12
2.42
3.28
5.64
3.47
1.37
1.58
25.15
3.28
2.27
14
28.37
FCF margin%
1.67
3.08
1.46
1.31
0.92
0.95
1.62
1.09
2.26
1.34
16.24
1.34
1.40
51
1.274
FCF / Net incomex
1.984
1.855
2.013
2.325
2.226
2.070
1.966
1.983
2.009
2.068
0.954
2.009
2.011
37
4.71
ROIC%
23.43
22.83
25.48
23.86
24.99
26.42
29.36
28.66
26.33
23.36
7.41
26.42
25.24
52
25.14
Return on equity%
15.19
15.18
17.67
16.61
19.25
20.75
21.26
23.82
25.24
23.80
7.12
23.80
20.00
84
14.39
Return on assets%
16.82
14.15
13.17
12.79
15.57
15.59
15.95
18.15
18.24
15.80
23.83
15.95
15.70
73
47.70
EPS¥
74.47
70.64
67.02
64.00
67.33
65.35
71.32
77.79
85.52
92.65
49.22
6.59%
3.67%
—
16.57
EPS growth%
3.10
5.06
7.87
8.03
10.45
8.24
6.85
3.88
1.63
0.40
8.03
3.88
5.96
42
24.73
Bookvalue per sh¥
46.87
46.29
46.86
50.38
47.86
42.20
46.73
50.22
53.47
51.53
11.50
1.49%
1.47%
—
62.87
FCF per share¥
61.24
60.28
59.87
60.30
64.26
70.77
78.81
84.91
80.50
89.46
65.43
6.84%
4.78%
—
15.20
Dividend per sh¥
31.65
33.57
38.59
37.13
34.73
35.51
34.89
37.93
35.46
40.18
35.94
2.96%
1.93%
—
29.42
Div yield (avg)%
29.83
30.88
31.11
31.02
29.48
28.82
26.22
27.64
30.12
31.12
4.36
28.82
29.98
36
4.15
Payout ratio%
11.90
14.34
15.91
14.80
15.19
18.00
16.80
17.60
17.61
17.42
4.15
17.60
16.36
62
7.371
Shares (diluted)M
9.786
10.30
10.82
12.74
13.38
13.76
16.11
18.19
18.89
22.12
7.328
10.57%
8.94%
5
7.50
Buyback yield%
11.82
10.66
10.81
11.86
12.62
15.12
17.06
18.17
17.08
17.95
24.91
17.08
13.87
51
0.406
D/E ratiox
1.457
1.617
1.761
1.649
1.532
1.733
1.892
2.066
2.082
2.064
0.483
2.064
1.747
46
1.159
Enterprise value¥B
0.302
0.329
0.318
0.327
0.331
0.379
0.432
0.476
0.472
0.536
1.325
10.14%
6.82%
59
1.071
LT debt¥B
1.780
1.883
2.084
2.326
2.108
2.113
2.422
2.502
2.415
2.331
0.593
2.03%
3.65%
52
Revenue
¥1.545B
2.43%
1.00×
Cost of revenue
¥965.2M
2.32%
0.99×
Operating expenses
¥300.6M
2.98%
1.05×
Cash and investments
20.44%