1.221
Revenue¥B
0.859
0.927
0.986
1.068
1.166
1.278
1.367
1.476
1.617
1.344
1.332
8.65%
8.41%
84
13.43
Revenue growth%
29.83
27.47
25.51
25.00
23.60
25.37
22.49
22.54
23.34
5.99
4.34
23.34
25.18
14
13.74
Gross margin%
23.77
22.43
21.77
24.38
22.69
24.12
23.92
21.51
20.40
20.29
7.16
22.69
23.03
78
9.14
Operating margin%
27.43
25.72
27.97
28.63
28.63
26.99
28.43
31.17
30.40
15.60
13.52
28.63
28.20
40
13.83
Net margin%
20.47
18.46
16.99
16.53
15.35
16.60
14.87
13.02
12.05
20.78
6.42
14.87
16.57
48
15.88
P/E ratio (avg)x
30.98
29.22
33.19
37.38
40.41
43.10
44.52
44.36
51.95
9.956
7.601
44.36
38.90
41
27.43
EV/EBITx
10.08
9.352
9.565
9.536
9.528
10.57
9.638
10.43
10.83
11.99
25.28
10.43
9.857
69
16.17
FCF yield (avg)%
10.84
11.70
11.71
13.82
13.24
10.33
12.59
13.06
12.22
11.46
3.04
12.59
11.96
50
10.70
FCF margin%
18.93
20.29
18.46
19.99
18.42
15.66
18.24
17.33
20.07
29.87
12.68
18.24
18.52
29
0.777
FCF / Net incomex
2.085
2.042
2.240
2.600
2.640
3.085
3.446
3.337
3.504
1.038
0.404
3.337
2.620
88
15.26
ROIC%
8.24
9.95
11.61
13.29
12.54
15.42
16.47
14.32
16.81
16.87
6.96
15.42
12.91
14
14.65
Return on equity%
17.49
18.16
15.35
16.21
16.83
19.58
17.77
15.38
17.97
5.25
10.39
17.77
17.53
55
25.52
Return on assets%
14.15
11.92
14.62
16.54
14.65
16.59
19.06
16.70
17.85
25.01
19.42
16.70
15.60
39
55.03
EPS¥
231.76
260.50
301.07
322.61
329.69
328.02
333.34
325.69
358.79
61.20
62.42
2.15%
5.67%
—
20.20
EPS growth%
34.30
32.92
34.61
34.70
33.54
32.18
30.27
30.02
27.30
28.61
26.45
30.27
32.55
33
151.09
Bookvalue per sh¥
76.98
76.91
72.01
69.29
63.09
60.00
59.80
55.28
51.34
125.71
127.41
(5.82%)
(4.23%)
—
149.71
FCF per share¥
165.32
159.59
157.64
138.42
151.15
161.77
176.03
176.36
161.86
47.91
127.99
3.18%
(1.97%)
—
79.77
Dividend per sh¥
46.82
45.47
42.79
47.58
52.79
51.22
45.63
44.40
45.93
185.79
98.82
(0.70%)
1.42%
—
5.57
Div yield (avg)%
22.28
23.88
22.84
23.25
25.79
26.49
29.30
29.70
27.45
28.62
28.05
27.45
24.84
69
14.23
Payout ratio%
16.84
14.50
16.69
15.97
16.55
19.26
21.59
20.79
18.70
4.01
9.42
19.26
16.77
23
3.074
Shares (diluted)M
2.148
2.296
2.256
2.049
2.233
1.955
2.133
1.829
1.775
3.191
3.068
(2.84%)
(2.11%)
26
3.60
Buyback yield%
34.36
37.35
37.98
38.59
41.07
40.94
38.23
36.44
38.78
19.67
16.09
38.78
38.11
71
0.969
D/E ratiox
1.041
0.968
1.110
1.157
1.286
1.414
1.392
1.522
1.735
0.315
1.538
1.414
1.222
83
0.922
Enterprise value¥B
0.536
0.501
0.498
0.458
0.465
0.476
0.497
0.532
0.534
1.260
0.878
3.11%
0.73%
87
1.565
LT debt¥B
0.560
0.602
0.654
0.689
0.678
0.672
0.651
0.700
0.694
0.511
1.587
0.13%
1.37%
32
Revenue
¥1.617B
8.41%
1.00×
Cost of revenue
¥1.132B
8.41%
1.00×
Operating expenses
¥240.1M
8.13%
0.97×
Cash and investments
18.64%
Goodwill & intangibles
16.71%
Spread over hurdle
(1.78%)