1.378
Revenue¥B
1.653
1.692
1.717
1.725
1.772
1.800
1.835
1.855
1.877
1.915
1.438
1.57%
1.96%
85
15.98
Revenue growth%
2.98
0.69
0.40
1.75
0.40
1.13
1.17
1.80
1.06
0.40
14.92
1.13
1.09
65
27.98
Gross margin%
4.41
1.53
1.33
3.44
4.88
2.62
0.40
2.86
0.40
0.40
14.90
0.40
2.07
7
2.54
Operating margin%
15.32
17.41
19.17
20.20
17.52
17.31
18.92
16.46
19.16
21.93
24.72
18.92
18.22
74
29.45
Net margin%
14.60
13.75
11.37
8.46
9.66
7.65
4.71
5.89
7.04
9.74
16.43
7.04
9.06
54
36.04
P/E ratio (avg)x
49.01
49.95
53.36
50.09
52.82
50.11
56.90
59.80
60.46
63.39
23.03
59.80
53.09
89
13.51
EV/EBITx
4.693
4.217
4.410
3.867
3.811
3.890
4.179
4.393
4.059
4.271
24.35
4.179
4.198
16
19.96
FCF yield (avg)%
21.80
22.34
22.44
25.30
24.94
26.65
25.14
28.07
31.00
29.76
22.16
28.07
25.22
45
24.22
FCF margin%
17.38
18.14
17.76
18.47
19.12
17.66
17.82
15.74
16.38
17.99
24.53
17.66
17.79
23
0.238
FCF / Net incomex
1.725
1.938
1.814
1.854
1.948
2.117
2.274
2.319
2.165
2.115
0.823
2.165
2.031
18
17.62
ROIC%
16.00
14.83
16.32
13.79
13.93
12.84
11.61
8.96
9.93
8.18
27.25
9.93
13.32
38
18.12
Return on equity%
20.56
19.50
17.17
14.23
16.90
17.03
17.88
17.26
18.06
15.23
20.23
17.26
17.21
69
10.07
Return on assets%
11.41
13.50
12.13
13.63
12.92
11.74
11.27
11.28
10.67
11.07
28.15
11.27
11.57
52
82.08
EPS¥
55.70
62.54
65.11
72.25
72.47
83.37
81.97
86.77
96.72
99.96
89.11
6.64%
5.67%
—
28.11
EPS growth%
12.24
12.26
9.61
10.49
13.12
14.78
14.98
17.76
18.01
15.20
20.52
15.20
13.95
82
19.98
Bookvalue per sh¥
113.11
126.85
141.77
141.21
138.33
140.60
132.84
141.67
150.97
151.65
16.49
1.85%
4.45%
—
75.94
FCF per share¥
22.64
21.34
21.38
19.58
16.51
14.15
14.47
13.76
12.47
13.00
79.14
(4.67%)
(6.68%)
—
67.40
Dividend per sh¥
73.02
78.19
77.64
80.30
94.88
106.06
103.29
121.57
133.74
142.00
77.78
8.40%
8.09%
—
18.23
Div yield (avg)%
21.94
22.80
24.83
25.64
27.95
29.49
29.30
30.98
32.99
30.13
12.59
30.13
28.63
47
3.96
Payout ratio%
18.63
17.62
18.38
18.59
16.24
16.73
14.01
16.94
17.88
20.49
10.69
16.94
17.75
14
10.68
Shares (diluted)M
11.39
12.54
13.21
14.53
15.30
16.81
18.77
21.95
25.23
24.50
10.69
9.88%
9.30%
41
15.73
Buyback yield%
29.17
30.08
28.56
27.39
25.44
24.17
27.11
25.80
25.50
23.14
3.25
25.50
26.45
80
1.420
D/E ratiox
1.355
1.525
1.699
1.713
1.785
1.903
2.215
2.653
2.947
3.276
0.107
2.653
1.844
29
1.324
Enterprise value¥B
0.849
0.931
0.899
0.892
0.905
0.954
1.070
1.115
1.175
1.195
1.084
5.73%
5.11%
92
0.562
LT debt¥B
1.457
1.303
1.305
1.241
1.314
1.332
1.175
1.190
1.235
1.088
0.222
(3.70%)
(1.90%)
30
Revenue
¥1.915B
1.96%
1.00×
Cost of revenue
¥1.322B
1.85%
0.99×
Operating expenses
¥408.5M
1.85%
0.99×
Cash and investments
14.78%