0.559
Revenue¥B
2.509
2.689
2.966
3.276
3.500
3.844
4.111
4.441
4.912
5.374
0.598
8.95%
8.84%
71
8.24
Revenue growth%
19.21
20.94
21.81
19.86
20.97
21.95
24.53
25.58
25.14
24.81
20.90
24.81
21.88
82
22.01
Gross margin%
16.91
14.61
11.88
14.22
14.31
15.42
16.07
13.75
14.81
14.73
22.65
14.81
14.67
92
25.33
Operating margin%
10.09
9.47
10.51
13.26
10.33
12.14
13.08
12.20
11.82
11.10
8.12
12.14
11.46
6
24.49
Net margin%
9.91
10.82
12.21
11.73
13.21
13.50
14.71
16.24
14.00
11.40
29.34
14.00
12.71
39
28.56
P/E ratio (avg)x
15.04
15.92
16.51
17.86
18.92
18.19
18.74
17.41
15.80
15.39
21.66
17.41
16.96
44
17.96
EV/EBITx
24.42
28.04
26.52
30.49
30.08
34.92
35.63
37.33
43.13
49.44
22.20
37.33
32.70
51
12.46
FCF yield (avg)%
19.42
17.35
16.31
19.25
19.10
16.54
18.85
20.12
22.06
23.80
14.99
20.12
19.18
86
6.77
FCF margin%
20.32
21.64
21.32
23.36
22.49
24.97
26.21
24.69
26.85
26.34
10.32
26.21
24.02
33
1.461
FCF / Net incomex
0.970
1.063
1.109
1.044
1.213
1.238
1.297
1.250
1.196
1.199
1.294
1.238
1.198
69
26.90
ROIC%
6.92
9.13
11.48
9.18
6.89
8.77
8.69
7.55
10.47
7.82
9.44
8.69
8.73
6
17.28
Return on equity%
1.36
3.52
2.60
2.58
0.91
1.17
0.40
0.70
0.79
2.83
15.77
0.79
1.26
51
27.40
Return on assets%
15.33
16.10
18.12
19.05
21.97
24.04
22.25
19.37
22.30
23.97
11.60
22.30
20.67
78
78.63
EPS¥
35.03
40.86
40.61
44.07
49.74
51.25
57.64
59.03
56.78
63.79
83.90
5.10%
6.01%
—
18.30
EPS growth%
19.83
17.07
17.67
16.47
14.67
15.81
17.16
14.26
11.93
14.00
10.36
14.26
16.14
19
47.21
Bookvalue per sh¥
76.45
79.25
87.44
91.21
104.34
116.86
123.18
125.69
131.83
140.55
65.18
6.14%
6.61%
—
91.74
FCF per share¥
43.62
43.52
43.83
44.17
41.96
44.80
48.75
45.78
49.08
48.50
52.77
2.94%
1.11%
—
29.39
Dividend per sh¥
86.13
91.99
87.44
96.51
100.49
101.88
107.07
119.22
132.50
135.88
45.44
6.22%
5.63%
—
7.62
Div yield (avg)%
29.49
28.08
29.20
31.97
29.63
27.77
26.60
27.05
28.53
26.31
6.21
27.05
28.30
25
8.30
Payout ratio%
4.28
3.38
1.18
1.09
1.40
2.11
0.61
3.53
5.23
4.71
12.37
3.53
2.75
76
23.47
Shares (diluted)M
19.78
18.85
17.08
16.51
16.13
14.38
13.25
11.70
11.53
9.782
23.18
(9.52%)
(6.07%)
17
24.35
Buyback yield%
24.99
27.24
26.52
27.79
25.60
26.96
26.01
23.75
21.27
21.94
11.46
23.75
25.81
68
0.872
D/E ratiox
0.896
0.886
0.861
0.942
0.942
1.005
1.064
1.178
1.151
1.094
0.988
1.094
0.973
44
3.886
Enterprise value¥B
2.764
2.984
2.676
2.870
3.031
2.770
2.531
2.308
2.424
2.164
5.739
(6.51%)
(1.88%)
83
3.297
LT debt¥B
1.003
0.886
0.900
0.919
0.894
0.830
0.854
0.803
0.827
0.811
0.513
(1.93%)
(1.44%)
67
Revenue
¥5.374B
8.84%
1.00×
Cost of revenue
¥3.762B
8.84%
1.00×
Operating expenses
¥1.040B
9.54%
1.07×
Cash and investments
16.79%