1.208
Revenue¥B
2.352
2.416
2.509
2.568
2.639
2.671
2.724
2.782
2.802
2.840
1.330
1.48%
2.16%
46
5.25
Revenue growth%
5.78
5.33
3.96
3.84
2.05
4.74
4.85
3.06
2.92
4.85
27.25
4.74
4.35
34
3.56
Gross margin%
16.42
18.67
15.90
18.43
17.51
17.13
17.41
20.34
22.33
22.13
16.91
20.34
17.97
77
29.33
Operating margin%
13.58
14.61
15.29
17.54
20.52
20.58
22.14
22.49
20.99
18.73
18.75
20.99
19.63
76
6.26
Net margin%
18.25
18.00
17.55
18.39
19.62
20.20
21.02
19.99
22.41
23.56
15.68
21.02
19.81
57
33.32
P/E ratio (avg)x
6.663
7.245
7.130
7.013
6.608
6.054
6.724
7.145
8.073
7.405
32.70
7.145
7.071
53
31.21
EV/EBITx
26.15
24.88
28.72
29.86
31.91
29.94
31.43
32.19
33.44
36.33
37.08
32.19
30.69
62
14.01
FCF yield (avg)%
14.40
13.10
12.69
12.52
13.57
12.83
10.51
9.10
8.80
6.85
28.03
9.10
12.61
29
17.42
FCF margin%
18.84
20.95
20.20
18.20
17.51
14.93
14.98
13.95
14.19
12.34
18.00
14.19
16.25
66
0.542
FCF / Net incomex
1.837
1.805
1.648
1.549
1.530
1.679
1.813
2.040
2.201
2.159
0.589
2.040
1.809
37
22.24
ROIC%
12.42
11.39
13.56
11.05
11.50
11.85
10.78
9.15
6.88
7.02
18.82
9.15
11.22
52
16.99
Return on equity%
19.93
20.78
18.55
16.82
18.89
18.89
18.22
18.96
19.79
21.58
5.97
18.96
18.93
32
20.44
Return on assets%
24.41
24.67
26.98
28.33
25.72
27.24
25.73
24.29
26.51
25.23
25.32
25.73
25.72
85
77.70
EPS¥
109.72
101.28
101.44
112.70
104.98
115.52
122.78
119.52
124.03
132.77
81.78
4.81%
1.72%
—
9.82
EPS growth%
1.42
1.90
2.19
0.40
0.63
0.82
3.44
3.01
2.78
5.55
15.18
3.01
2.05
82
65.95
Bookvalue per sh¥
79.95
91.39
105.79
103.01
114.55
120.02
142.25
165.85
174.76
183.90
177.67
9.93%
9.24%
—
216.14
FCF per share¥
266.53
277.74
287.54
298.80
323.79
305.00
341.30
365.44
400.59
407.04
225.06
4.68%
5.71%
—
134.30
Dividend per sh¥
266.93
285.00
303.73
282.63
268.13
257.36
293.73
319.69
352.66
336.60
209.12
4.65%
3.09%
—
23.60
Div yield (avg)%
13.66
16.03
15.83
14.94
17.20
18.97
19.13
21.39
23.99
24.32
6.71
21.39
18.08
30
29.60
Payout ratio%
30.56
29.85
28.38
30.54
27.66
25.82
28.35
30.74
28.90
30.12
7.31
28.90
29.37
51
4.147
Shares (diluted)M
5.416
4.974
4.671
4.955
5.073
4.975
4.599
4.223
3.889
4.104
4.139
(4.15%)
(1.50%)
43
13.56
Buyback yield%
18.55
15.61
17.66
17.87
18.21
20.87
20.70
18.80
19.57
20.12
15.74
20.12
18.67
84
0.192
D/E ratiox
0.512
0.511
0.551
0.589
0.588
0.565
0.508
0.534
0.487
0.543
1.546
0.534
0.539
53
2.139
Enterprise value¥B
1.415
1.508
1.571
1.476
1.448
1.397
1.359
1.401
1.333
1.231
0.443
(3.19%)
(0.90%)
12
0.683
LT debt¥B
1.094
0.955
0.963
1.041
1.127
1.098
1.112
1.026
0.950
0.984
0.969
(2.68%)
(1.43%)
58
Revenue
¥2.840B
2.16%
1.00×
Cost of revenue
¥1.816B
2.08%
0.99×
Operating expenses
¥518.5M
2.68%
1.05×
Cash and investments
17.70%