1.028
Revenue¥B
0.857
0.906
0.984
1.045
1.125
1.231
1.319
1.423
1.540
1.651
1.146
7.97%
7.45%
7
3.80
Revenue growth%
21.49
19.44
18.25
20.45
19.26
18.22
17.00
15.03
14.53
12.95
20.49
15.03
18.24
29
12.03
Gross margin%
29.66
30.67
28.74
31.17
32.97
30.35
30.54
30.45
29.26
31.71
2.98
30.45
30.49
47
18.91
Operating margin%
15.97
17.33
15.66
13.42
15.16
15.86
18.22
15.61
14.44
15.28
18.15
15.61
15.64
9
19.03
Net margin%
6.50
4.22
4.48
5.26
8.10
7.92
9.21
11.87
11.33
10.53
9.19
10.53
8.01
14
32.03
P/E ratio (avg)x
22.95
24.75
24.94
24.45
27.64
32.85
33.58
38.56
38.87
43.81
23.26
38.56
30.25
25
7.836
EV/EBITx
33.95
37.41
39.90
44.42
44.87
48.08
46.66
46.38
53.47
51.77
16.58
48.08
45.63
66
19.69
FCF yield (avg)%
22.94
21.08
19.96
20.67
19.19
18.40
20.62
19.55
16.79
19.55
20.38
19.55
19.76
19
26.28
FCF margin%
6.04
7.02
9.59
10.52
8.55
8.41
8.14
6.98
7.82
9.71
12.20
8.14
8.28
66
0.562
FCF / Net incomex
1.182
1.233
1.305
1.236
1.410
1.523
1.440
1.426
1.328
1.361
0.496
1.426
1.345
43
19.20
ROIC%
18.07
15.73
15.77
16.10
14.80
14.96
16.15
18.24
17.63
19.06
19.90
17.63
16.12
24
27.71
Return on equity%
32.61
30.82
30.10
29.61
32.12
29.45
32.31
32.01
29.64
32.50
4.90
32.01
31.41
62
24.90
Return on assets%
10.75
11.70
14.20
14.72
17.32
19.99
22.67
20.48
18.49
18.08
28.23
19.99
17.70
14
21.39
EPS¥
107.39
103.97
106.35
109.45
122.79
122.37
143.32
155.26
185.05
216.96
22.73
12.06%
7.21%
—
7.64
EPS growth%
4.10
6.84
8.18
5.65
3.01
1.80
1.95
1.39
1.36
2.45
16.55
1.80
2.73
81
19.61
Bookvalue per sh¥
79.84
78.34
76.64
78.76
86.04
90.60
94.95
96.05
87.41
90.16
19.85
0.94%
2.10%
—
24.18
FCF per share¥
93.32
105.96
107.92
117.75
118.49
140.32
163.96
171.38
175.69
187.22
75.41
9.58%
7.80%
—
128.28
Dividend per sh¥
32.40
34.96
39.29
42.09
43.28
50.39
52.49
58.91
66.69
75.86
72.43
11.88%
8.96%
—
10.17
Div yield (avg)%
18.86
21.25
18.59
17.37
20.10
21.46
23.12
26.05
23.22
24.48
2.14
23.22
21.35
37
18.85
Payout ratio%
0.69
0.88
3.08
3.47
1.45
4.27
5.10
7.14
7.03
7.38
18.99
7.03
3.87
70
7.312
Shares (diluted)M
6.213
5.602
5.055
4.415
4.528
4.624
4.470
4.649
4.798
5.138
7.290
2.56%
(1.96%)
82
21.28
Buyback yield%
16.61
19.47
22.36
21.48
23.16
21.47
21.39
21.66
19.50
19.88
18.86
21.39
21.43
61
1.482
D/E ratiox
0.846
0.865
0.836
0.962
1.013
1.126
1.207
1.179
1.352
1.505
0.636
1.207
1.070
19
0.254
Enterprise value¥B
1.228
1.097
0.976
0.949
0.960
0.986
1.023
1.104
1.163
1.130
2.012
3.30%
(0.53%)
50
0.303
LT debt¥B
1.494
1.504
1.405
1.353
1.394
1.400
1.419
1.303
1.169
1.087
1.042
(4.85%)
(2.69%)
52
Revenue
¥1.651B
7.45%
1.00×
Cost of revenue
¥1.156B
7.45%
1.00×
Operating expenses
¥341.7M
7.60%
1.01×
Cash and investments
17.88%
Spread over hurdle
(0.43%)