1.875
Revenue¥B
7.149
7.722
8.517
9.123
10.02
10.97
12.06
12.93
14.23
15.71
2.048
9.41%
9.21%
89
21.53
Revenue growth%
10.80
12.99
13.45
13.72
12.49
11.61
12.28
15.04
16.25
18.36
26.83
15.04
13.22
44
22.39
Gross margin%
27.97
27.04
24.38
24.18
22.01
24.35
23.15
26.06
23.59
25.34
15.89
24.35
24.36
13
26.05
Operating margin%
15.58
12.84
11.20
12.38
11.89
13.78
12.40
9.43
9.90
7.52
24.45
9.90
12.13
22
9.42
Net margin%
22.06
19.82
19.10
18.34
19.86
17.70
19.98
18.25
19.30
19.93
23.86
19.30
19.56
68
37.19
P/E ratio (avg)x
39.17
43.17
46.61
45.51
43.87
52.42
50.86
60.20
62.92
74.43
33.72
60.20
48.74
59
8.341
EV/EBITx
36.52
34.60
36.32
36.93
40.34
41.55
38.15
41.94
41.91
45.85
33.65
41.91
39.25
87
4.58
FCF yield (avg)%
7.67
8.76
11.69
13.91
12.82
14.71
12.81
14.98
17.10
16.20
13.65
14.98
13.36
21
16.78
FCF margin%
32.35
33.65
35.27
36.61
37.88
37.35
37.19
39.33
42.16
40.29
21.02
39.33
37.27
88
1.190
FCF / Net incomex
2.012
2.388
2.725
2.723
2.742
2.672
2.945
3.387
3.899
3.911
1.392
3.387
2.733
67
22.48
ROIC%
32.54
34.59
36.69
38.19
35.53
34.10
32.71
30.44
33.16
32.11
13.50
32.71
33.63
52
14.46
Return on equity%
8.30
9.16
9.45
9.25
7.41
7.20
8.22
7.50
6.33
9.28
29.28
7.50
8.26
23
3.74
Return on assets%
13.34
13.78
12.22
12.80
12.64
15.09
17.00
17.13
17.97
20.26
2.79
17.13
14.44
55
141.89
EPS¥
121.35
114.08
105.01
110.47
111.29
109.57
103.52
107.53
109.26
114.29
151.24
0.53%
(0.75%)
—
3.42
EPS growth%
8.31
5.77
3.99
3.41
0.97
2.69
2.27
3.60
4.84
6.44
2.89
3.60
3.80
89
49.37
Bookvalue per sh¥
205.58
199.26
198.84
198.77
197.52
200.61
221.41
227.87
234.18
228.17
226.21
2.93%
0.96%
—
100.47
FCF per share¥
131.78
133.61
136.38
127.46
131.04
120.05
126.10
120.00
134.79
145.74
77.72
2.15%
1.73%
—
157.11
Dividend per sh¥
137.89
144.74
151.85
142.52
158.53
145.94
134.38
147.31
141.34
131.40
107.84
(3.68%)
(1.63%)
—
25.14
Div yield (avg)%
12.47
12.79
15.51
13.73
14.96
13.82
12.41
13.40
13.94
16.52
23.46
13.82
13.78
33
2.90
Payout ratio%
20.40
19.34
19.33
19.08
19.90
18.86
20.80
22.38
24.53
23.68
23.29
22.38
20.15
61
25.08
Shares (diluted)M
28.35
30.23
29.58
27.23
26.56
27.40
30.67
32.40
35.27
34.29
24.88
5.24%
2.50%
68
17.19
Buyback yield%
9.30
7.69
7.85
8.80
6.42
4.03
6.61
4.44
6.62
8.00
5.68
6.61
7.16
54
1.464
D/E ratiox
0.257
0.278
0.301
0.333
0.331
0.351
0.395
0.406
0.478
0.470
1.541
0.406
0.342
16
10.72
Enterprise value¥B
6.742
7.302
7.070
7.310
7.909
8.517
8.673
8.909
10.11
11.52
6.592
7.82%
6.88%
40
3.613
LT debt¥B
2.714
3.048
3.262
3.152
3.372
3.156
3.418
3.181
3.239
3.427
8.354
0.32%
3.26%
23
Revenue
¥15.71B
9.21%
1.00×
Cost of revenue
¥11.00B
9.21%
1.00×
Operating expenses
¥2.926B
9.03%
0.98×
Cash and investments
18.28%