0.369
Revenue¥B
2.849
3.021
3.297
3.499
3.814
4.185
4.409
4.627
4.915
5.322
0.380
6.89%
7.11%
61
29.73
Revenue growth%
14.45
11.55
13.31
13.43
14.11
14.75
14.63
15.35
16.87
16.33
7.04
15.35
14.54
52
27.70
Gross margin%
20.12
23.00
22.83
21.05
22.05
21.11
21.83
23.17
24.79
23.89
25.37
23.17
22.44
28
16.16
Operating margin%
6.99
9.22
12.14
13.64
15.23
17.01
18.39
18.42
20.64
17.97
10.16
18.39
16.12
39
28.38
Net margin%
6.45
4.62
4.77
6.37
5.65
3.53
3.40
5.20
7.24
4.38
29.37
4.38
4.99
49
32.15
P/E ratio (avg)x
16.41
18.04
18.50
21.04
23.70
23.75
27.96
32.36
33.77
38.30
10.32
32.36
23.73
40
21.73
EV/EBITx
35.35
40.27
40.79
40.06
44.45
51.43
55.52
53.09
49.72
51.99
35.38
51.99
47.08
69
19.25
FCF yield (avg)%
9.95
7.08
5.54
3.14
2.44
4.70
5.94
7.81
6.31
5.95
15.90
5.95
5.94
78
5.08
FCF margin%
17.38
16.29
13.78
15.06
13.16
13.16
14.42
12.16
10.41
8.17
18.07
12.16
13.47
21
0.558
FCF / Net incomex
2.359
2.590
2.905
2.988
2.886
2.860
3.137
3.265
3.285
3.526
0.613
3.265
2.946
77
26.00
ROIC%
21.98
23.24
24.54
25.38
28.31
26.08
26.87
24.43
27.25
26.67
25.13
26.67
25.73
88
4.11
Return on equity%
20.18
18.59
18.16
20.56
22.76
25.18
23.32
22.79
21.60
22.55
26.44
22.79
22.07
57
3.27
Return on assets%
6.62
6.35
7.79
8.23
10.35
7.71
6.01
6.79
9.22
10.64
2.90
7.71
7.75
49
39.54
EPS¥
80.87
70.88
67.20
65.15
57.61
63.83
64.10
63.55
58.81
65.62
43.73
2.64%
(1.93%)
—
15.99
EPS growth%
19.42
17.96
19.65
17.65
19.58
19.04
20.16
18.62
19.78
22.15
12.73
19.78
19.50
85
24.19
Bookvalue per sh¥
54.51
54.18
57.78
65.24
74.42
74.01
76.11
76.11
75.50
79.40
28.06
1.30%
4.83%
—
72.41
FCF per share¥
150.95
168.77
197.58
220.45
257.80
242.97
250.77
243.52
259.24
245.89
52.16
(0.94%)
6.16%
—
82.00
Dividend per sh¥
73.69
87.15
98.50
105.68
110.99
109.35
107.64
110.85
113.83
121.68
15.90
1.86%
5.60%
—
19.33
Div yield (avg)%
13.69
11.22
10.20
11.09
12.72
12.62
12.88
10.06
12.01
11.79
22.22
12.01
11.90
85
3.94
Payout ratio%
28.18
25.99
26.88
28.67
31.61
33.63
31.15
29.63
28.98
26.82
18.92
29.63
28.82
68
29.37
Shares (diluted)M
24.03
24.59
24.57
26.14
26.99
26.48
28.97
30.43
28.79
30.46
30.31
2.45%
1.88%
15
26.30
Buyback yield%
8.47
6.76
5.07
4.16
5.79
5.09
6.77
7.06
7.99
8.45
22.02
7.06
6.77
48
0.127
D/E ratiox
2.142
2.067
2.445
2.922
2.860
3.390
3.969
4.093
4.420
5.179
0.194
4.093
3.156
19
0.529
Enterprise value¥B
2.054
2.005
2.153
2.473
2.868
2.868
2.789
2.704
2.711
2.841
3.879
(0.19%)
4.74%
68
5.924
LT debt¥B
4.834
4.207
4.235
3.841
3.756
4.010
4.002
3.988
4.094
4.333
5.825
2.90%
(2.01%)
18
Revenue
¥5.322B
7.11%
1.00×
Cost of revenue
¥3.470B
7.36%
1.02×
Operating expenses
¥760.5M
6.50%
0.94×
Cash and investments
15.82%