1.530
Revenue¥B
1.050
1.130
1.210
1.274
1.360
1.466
1.567
1.660
1.821
1.976
1.583
7.76%
7.37%
12
28.70
Revenue growth%
32.04
31.90
29.46
29.30
30.65
32.96
30.35
32.58
35.21
36.84
11.50
32.96
31.97
20
3.09
Gross margin%
34.89
36.10
36.52
36.39
35.22
32.33
32.27
32.77
34.99
32.00
21.84
32.33
34.94
15
18.13
Operating margin%
25.24
26.51
25.77
27.07
29.87
30.36
32.61
32.53
34.78
34.91
28.05
32.61
30.11
41
22.08
Net margin%
16.55
16.61
13.67
12.95
13.92
16.16
14.73
15.31
17.99
16.63
28.20
16.16
15.73
52
27.86
P/E ratio (avg)x
39.69
44.72
46.15
50.05
59.85
65.87
66.15
67.95
68.79
83.05
6.272
67.95
62.86
80
25.91
EV/EBITx
40.50
40.32
44.99
47.33
52.09
54.78
62.26
63.12
61.42
66.05
29.19
62.26
53.43
79
6.19
FCF yield (avg)%
9.07
7.28
9.04
8.03
9.66
8.77
10.40
11.37
12.37
13.01
29.33
11.37
9.37
34
24.01
FCF margin%
16.64
16.64
18.78
20.05
17.28
16.21
18.63
16.34
15.41
17.35
8.94
16.34
16.96
27
1.003
FCF / Net incomex
2.165
2.055
2.174
2.360
2.317
2.180
2.378
2.734
3.036
2.931
1.246
2.734
2.339
6
7.57
ROIC%
25.43
28.00
28.76
26.94
27.96
29.32
26.68
29.33
27.89
25.86
13.94
27.89
27.92
62
29.76
Return on equity%
4.61
2.83
3.65
1.67
2.48
1.09
3.54
4.10
6.31
8.69
23.45
4.10
3.60
10
27.39
Return on assets%
17.60
19.34
21.40
18.47
16.87
15.56
15.92
17.83
18.82
21.37
11.74
17.83
18.15
71
350.81
EPS¥
80.01
82.40
82.74
78.85
82.58
82.07
83.49
88.98
78.28
86.99
381.92
1.05%
0.24%
—
13.52
EPS growth%
14.60
16.09
17.88
19.24
18.54
18.21
18.69
21.35
23.27
21.62
18.14
21.35
18.62
19
127.07
Bookvalue per sh¥
347.12
350.84
385.75
387.42
375.37
398.99
457.52
446.02
524.39
565.79
116.67
8.55%
6.64%
—
290.52
FCF per share¥
131.52
115.32
100.21
100.06
107.24
106.10
113.13
108.80
109.62
118.08
109.63
1.95%
(1.01%)
—
224.98
Dividend per sh¥
55.62
61.06
58.82
51.31
48.79
51.74
45.24
48.11
45.51
41.81
55.95
(3.04%)
(3.25%)
—
27.25
Div yield (avg)%
22.36
23.32
23.42
20.45
20.69
23.14
24.58
24.82
25.84
26.27
16.77
24.82
23.37
45
20.92
Payout ratio%
9.72
9.57
8.57
8.81
10.13
12.17
11.41
13.98
13.36
13.41
20.91
13.36
10.77
85
2.587
Shares (diluted)M
3.927
4.241
5.011
5.365
5.929
6.375
6.226
6.338
6.818
7.307
2.585
4.27%
7.29%
68
18.98
Buyback yield%
31.33
30.02
31.55
29.54
28.14
28.79
30.78
27.95
29.12
31.27
21.97
29.12
29.78
66
1.384
D/E ratiox
2.332
2.606
3.007
3.592
3.751
3.956
4.744
4.643
5.492
6.338
1.086
4.744
3.853
41
1.315
Enterprise value¥B
0.419
0.468
0.473
0.482
0.477
0.462
0.444
0.506
0.574
0.568
1.084
3.57%
4.22%
63
490.8
LT debt¥M
104.4
99.16
106.2
100.2
101.1
107.4
110.8
128.9
143.4
161.4
110.2
9.81%
3.91%
27
Revenue
¥1.976B
7.37%
1.00×
Cost of revenue
¥1.296B
7.50%
1.01×
Operating expenses
¥434.3M
7.45%
1.01×
Cash and investments
19.14%