0.992
Revenue¥B
0.489
0.538
0.580
0.623
0.676
0.742
0.819
0.887
0.944
1.012
1.027
8.42%
8.22%
24
4.59
Revenue growth%
26.52
29.09
31.39
29.86
29.27
26.78
25.13
23.47
25.83
24.33
2.66
25.13
26.65
48
10.69
Gross margin%
21.64
21.43
19.92
19.99
21.79
23.70
22.52
21.20
20.01
19.70
17.25
21.20
21.31
17
8.19
Operating margin%
29.86
30.27
27.27
28.39
28.05
28.20
26.40
26.90
28.79
31.58
14.91
28.20
28.29
33
12.06
Net margin%
4.06
4.21
4.59
4.07
6.23
8.34
11.27
10.73
8.58
10.38
15.28
10.38
7.29
79
18.42
P/E ratio (avg)x
9.982
10.52
9.731
9.068
9.867
9.815
9.505
10.18
10.09
9.299
29.13
9.815
9.841
55
32.94
EV/EBITx
17.55
19.45
19.81
22.14
24.52
24.72
24.35
27.62
29.30
28.46
9.247
27.62
24.44
71
7.27
FCF yield (avg)%
3.06
1.04
0.40
0.40
0.40
0.40
0.40
1.74
0.40
1.00
11.59
0.40
0.40
82
17.09
FCF margin%
7.98
7.67
8.75
9.96
8.63
6.83
5.67
4.86
6.47
8.18
12.99
6.47
7.83
23
1.158
FCF / Net incomex
1.690
1.950
2.119
2.108
2.315
2.713
2.610
3.025
3.047
3.406
1.104
3.025
2.462
46
25.49
ROIC%
14.18
17.13
18.22
20.15
20.02
23.00
23.33
24.09
22.32
22.07
23.24
23.00
21.11
66
13.04
Return on equity%
12.75
10.34
12.82
14.02
15.54
18.13
18.09
20.10
19.47
21.77
6.76
19.47
16.82
93
29.26
Return on assets%
12.96
14.00
16.76
15.51
12.92
13.99
12.56
11.59
13.44
16.07
9.89
13.44
13.72
47
164.32
EPS¥
172.24
189.98
209.45
226.03
228.08
218.86
228.05
267.28
306.51
309.21
175.34
6.28%
6.05%
—
15.75
EPS growth%
14.14
14.43
11.95
10.64
11.60
14.54
15.92
13.26
16.19
18.18
11.01
15.92
14.29
79
104.82
Bookvalue per sh¥
244.24
242.93
214.36
193.03
176.79
164.29
152.19
154.68
137.62
121.90
184.96
(7.17%)
(6.39%)
—
131.38
FCF per share¥
93.20
101.87
109.65
118.79
125.84
136.01
135.87
152.92
171.45
166.05
45.08
5.70%
5.43%
—
134.79
Dividend per sh¥
139.72
126.59
127.48
118.85
111.62
122.38
125.79
112.80
105.98
114.15
109.08
0.45%
(3.05%)
—
13.12
Div yield (avg)%
5.68
6.06
7.98
9.15
9.16
7.85
10.70
8.64
9.80
8.89
28.92
8.89
8.76
6
22.09
Payout ratio%
12.47
10.45
12.48
11.80
12.60
9.71
7.74
9.14
8.56
8.45
13.54
8.56
10.08
62
5.259
Shares (diluted)M
4.260
4.453
4.479
3.967
4.424
4.469
3.952
3.646
3.815
3.522
5.081
(4.46%)
(2.59%)
67
27.87
Buyback yield%
21.47
23.91
21.20
23.00
22.06
24.13
24.20
23.51
23.06
20.75
29.25
23.51
23.03
30
1.129
D/E ratiox
1.698
1.720
1.856
1.809
1.923
2.142
2.371
2.674
2.866
2.936
0.209
2.674
2.032
61
0.158
Enterprise value¥B
1.538
1.742
2.038
2.338
2.608
2.804
2.741
2.983
3.491
3.347
0.383
5.11%
8.19%
63
0.975
LT debt¥B
0.092
0.101
0.088
0.077
0.070
0.077
0.084
0.082
0.076
0.072
1.032
0.33%
(2.13%)
65
Revenue
¥1.012B
8.22%
1.00×
Cost of revenue
¥677.5M
8.07%
0.99×
Operating expenses
¥185.4M
8.00%
0.98×
Cash and investments
17.13%
Goodwill & intangibles
16.41%
Spread over hurdle
34.42%