1.400
Revenue¥B
2.155
2.251
2.408
2.524
2.624
2.843
3.075
3.273
3.435
3.694
1.556
7.08%
6.24%
75
14.87
Revenue growth%
13.08
15.74
17.26
16.45
14.71
17.12
17.77
18.00
15.15
15.43
18.73
17.12
16.10
33
15.85
Gross margin%
20.59
21.75
22.17
19.30
16.92
16.23
19.12
20.22
18.76
20.93
5.16
19.12
19.76
20
27.39
Operating margin%
12.50
14.10
13.23
10.61
8.77
8.16
5.40
7.88
8.43
7.92
24.75
7.92
8.60
78
5.35
Net margin%
22.94
20.06
22.42
22.88
21.16
23.55
26.39
24.33
26.73
24.42
25.44
24.42
23.25
34
29.94
P/E ratio (avg)x
20.59
23.68
24.34
29.33
28.52
33.23
34.92
41.94
42.50
47.03
8.096
41.94
31.28
85
25.67
EV/EBITx
9.553
9.595
9.948
9.663
9.995
9.548
9.998
10.72
9.718
9.161
16.32
9.718
9.690
70
2.52
FCF yield (avg)%
3.43
1.25
0.40
0.40
1.33
1.20
4.10
2.77
5.61
5.51
4.30
4.10
2.05
7
12.53
FCF margin%
25.96
28.78
26.29
25.00
27.50
24.59
27.17
27.81
29.34
30.38
24.99
27.81
27.33
92
0.196
FCF / Net incomex
0.795
0.889
1.057
1.218
1.212
1.386
1.401
1.652
1.605
1.835
1.444
1.605
1.302
11
11.85
ROIC%
22.14
24.61
25.21
23.51
23.96
24.50
23.05
21.58
22.58
19.84
18.90
22.58
23.28
71
23.08
Return on equity%
20.12
21.72
23.61
21.75
23.89
23.31
20.93
23.30
25.70
25.50
6.74
23.31
23.30
80
24.15
Return on assets%
8.23
9.62
10.35
12.40
10.40
11.85
11.02
9.40
7.61
7.47
20.57
9.40
9.99
63
77.96
EPS¥
50.61
55.49
61.11
67.27
70.25
71.19
82.85
79.19
87.85
88.64
85.45
4.76%
5.92%
—
27.34
EPS growth%
23.38
21.24
20.74
22.90
22.04
24.37
21.94
20.76
20.59
20.52
7.92
20.76
21.59
36
109.72
Bookvalue per sh¥
35.35
39.56
40.55
38.23
43.84
42.62
48.57
47.25
46.12
43.76
34.98
(0.03%)
2.00%
—
85.96
FCF per share¥
63.95
65.20
67.38
61.74
65.18
59.48
62.80
56.88
56.48
50.48
88.04
(4.98%)
(3.64%)
—
85.71
Dividend per sh¥
137.63
163.14
191.46
186.65
218.64
220.58
217.03
242.81
288.58
325.41
31.61
8.28%
9.64%
—
4.39
Div yield (avg)%
28.47
28.47
26.76
26.42
28.28
27.79
26.30
29.06
28.20
28.38
12.38
28.20
28.24
20
12.42
Payout ratio%
13.03
11.28
9.74
11.52
12.95
10.28
10.82
8.18
7.17
8.16
10.52
8.18
10.55
7
19.14
Shares (diluted)M
24.22
27.68
29.88
28.80
32.46
36.36
38.04
38.99
36.89
38.92
19.48
3.70%
6.39%
58
15.99
Buyback yield%
9.34
10.06
12.67
13.39
15.83
12.97
14.88
14.32
15.18
15.28
11.07
14.88
13.86
74
1.111
D/E ratiox
0.303
0.293
0.272
0.249
0.214
0.233
0.210
0.192
0.191
0.183
1.167
0.192
0.224
92
1.434
Enterprise value¥B
0.272
0.285
0.275
0.264
0.269
0.297
0.296
0.301
0.331
0.319
3.134
3.48%
1.52%
82
2.970
LT debt¥B
2.958
3.169
3.669
4.290
4.874
4.998
5.593
5.727
6.586
7.297
0.456
8.41%
9.13%
75
Revenue
¥3.694B
6.24%
1.00×
Cost of revenue
¥2.083B
6.22%
1.00×
Operating expenses
¥741.1M
7.00%
1.07×
Goodwill & intangibles
15.24%