1.903
Revenue¥B
1.848
1.933
2.022
2.115
2.231
2.317
2.344
2.415
2.442
2.079
2.091
2.92%
3.58%
14
18.87
Revenue growth%
28.11
27.29
29.13
30.87
30.55
31.88
32.39
34.73
35.25
11.88
9.88
32.39
30.71
66
4.75
Gross margin%
17.71
19.37
18.82
21.38
21.33
19.86
21.41
21.10
23.69
15.26
15.88
21.33
20.48
41
13.70
Operating margin%
8.71
7.37
6.46
8.92
6.62
5.36
6.32
5.02
4.25
8.27
4.61
5.36
6.39
78
22.54
Net margin%
20.18
22.70
20.48
19.45
16.83
17.65
18.95
18.91
19.35
12.59
4.10
18.91
19.40
45
35.04
P/E ratio (avg)x
31.06
33.92
34.61
35.49
34.11
40.10
41.92
48.63
50.86
16.42
37.04
41.92
35.05
88
23.02
EV/EBITx
12.49
12.68
12.93
14.19
13.95
12.26
12.16
11.33
11.79
17.56
20.04
12.16
12.37
56
5.00
FCF yield (avg)%
8.16
10.16
8.98
9.77
9.70
10.94
11.32
14.22
12.77
17.07
29.36
11.32
9.96
67
13.52
FCF margin%
31.65
29.82
32.26
32.14
31.07
28.47
28.84
29.85
31.93
12.55
23.26
29.85
30.46
53
0.152
FCF / Net incomex
0.791
0.810
0.888
0.905
0.886
0.946
0.919
0.978
0.985
0.208
1.707
0.946
0.897
29
7.63
ROIC%
5.49
7.13
5.48
4.59
6.36
7.20
6.73
6.47
3.81
14.80
12.39
6.47
5.93
73
28.70
Return on equity%
21.47
21.15
22.97
24.60
25.49
24.02
23.03
23.58
24.65
8.50
6.27
24.02
23.30
93
28.42
Return on assets%
12.40
15.19
15.40
14.10
14.46
11.70
8.91
8.52
10.28
21.68
16.88
10.28
12.05
11
78.22
EPS¥
310.59
332.65
340.82
354.57
355.74
393.53
393.32
369.89
360.20
85.22
89.88
0.32%
1.64%
—
10.73
EPS growth%
11.46
8.73
11.07
8.96
9.72
9.43
12.27
10.36
12.92
9.60
26.67
10.36
10.21
44
310.32
Bookvalue per sh¥
244.64
293.32
318.06
314.30
313.41
361.70
376.47
428.13
474.59
352.52
138.56
8.59%
8.18%
—
284.16
FCF per share¥
349.86
409.96
478.58
529.53
514.19
600.54
699.47
770.24
739.83
178.14
185.84
6.92%
11.29%
—
89.42
Dividend per sh¥
65.11
65.86
59.97
67.32
65.48
70.34
64.07
59.29
53.58
112.37
59.45
(4.46%)
(3.11%)
—
17.07
Div yield (avg)%
25.97
24.63
25.03
26.35
28.28
30.77
32.24
32.03
31.67
13.75
29.75
31.67
27.31
83
12.08
Payout ratio%
2.41
2.77
5.33
6.97
8.21
7.35
7.94
5.28
4.22
23.94
2.87
7.35
5.30
14
2.169
Shares (diluted)M
1.934
1.888
1.629
1.738
1.827
1.672
1.451
1.551
1.598
2.216
2.184
(1.65%)
(3.09%)
81
17.60
Buyback yield%
17.35
15.95
13.69
12.62
14.89
17.77
18.01
19.34
17.02
28.53
15.75
17.77
16.98
37
0.341
D/E ratiox
1.100
1.004
0.944
0.981
0.877
0.752
0.697
0.678
0.690
0.413
0.298
0.697
0.910
85
1.081
Enterprise value¥B
1.240
1.182
1.206
1.111
1.184
1.243
1.100
1.200
1.296
1.465
0.779
3.12%
0.85%
57
0.147
LT debt¥B
0.923
0.915
0.911
1.056
1.092
1.226
1.194
1.139
1.130
0.240
0.898
1.36%
2.86%
33
Revenue
¥2.442B
3.58%
1.00×
Cost of revenue
¥1.465B
3.70%
1.01×
Operating expenses
¥516.1M
3.75%
1.02×
Goodwill & intangibles
18.55%