1.483
Revenue¥B
2.052
2.162
2.285
2.419
2.652
2.859
3.093
3.340
3.561
3.851
1.531
7.75%
7.46%
14
5.24
Revenue growth%
6.78
7.96
5.97
3.60
3.15
1.65
0.40
0.40
2.66
5.10
16.48
1.65
3.37
40
9.21
Gross margin%
5.08
5.33
3.06
0.57
0.40
0.40
1.97
1.57
0.40
0.40
17.44
0.40
1.07
52
29.61
Operating margin%
28.07
29.86
27.89
30.01
32.59
31.45
33.03
34.45
37.44
39.38
27.88
34.45
32.02
83
28.04
Net margin%
13.61
11.75
11.18
8.31
7.73
5.63
5.49
5.40
6.33
5.24
23.12
5.49
7.03
9
7.708
P/E ratio (avg)x
18.97
21.14
22.97
22.21
23.48
21.86
20.50
21.47
23.36
26.14
33.56
21.86
22.04
15
16.02
EV/EBITx
36.36
42.20
48.58
54.03
56.03
60.79
63.82
68.20
70.55
67.06
16.42
67.06
58.41
62
25.88
FCF yield (avg)%
19.11
19.51
21.68
18.97
19.51
20.30
21.40
24.33
22.36
21.14
18.69
21.40
20.72
82
28.16
FCF margin%
6.32
8.95
10.71
13.70
12.94
11.64
12.60
9.77
12.36
13.95
12.92
12.36
12.00
62
1.106
FCF / Net incomex
0.142
0.155
0.133
0.125
0.107
0.112
0.109
0.119
0.120
0.123
0.922
0.119
0.122
82
10.88
ROIC%
12.07
13.97
11.57
13.44
14.07
16.92
16.60
14.91
12.88
11.91
12.70
14.91
13.70
38
23.82
Return on equity%
10.73
12.69
11.00
11.68
9.75
9.87
10.00
7.69
6.55
6.31
29.85
7.69
9.94
27
20.27
Return on assets%
32.03
34.29
35.82
36.60
38.20
35.40
37.78
40.35
43.02
42.30
10.59
40.35
37.19
95
132.87
EPS¥
154.85
147.02
155.61
162.63
149.06
163.10
147.69
153.85
151.04
171.44
141.04
2.84%
(0.01%)
—
25.63
EPS growth%
25.45
25.45
25.53
28.53
30.00
31.84
29.59
29.06
26.97
27.63
5.44
29.06
28.08
74
99.60
Bookvalue per sh¥
192.25
210.36
188.14
193.26
202.01
224.91
234.88
236.09
238.93
237.88
125.52
3.32%
2.30%
—
32.75
FCF per share¥
103.82
96.81
92.90
87.77
86.16
98.58
99.77
110.68
104.91
108.65
111.87
4.75%
0.43%
—
144.97
Dividend per sh¥
348.97
412.78
401.72
450.95
485.19
505.94
579.75
652.92
692.45
766.53
163.93
9.58%
9.90%
—
9.45
Div yield (avg)%
27.78
29.01
27.03
29.36
30.92
28.62
27.77
27.83
26.61
27.98
19.58
27.83
27.91
46
14.47
Payout ratio%
11.15
10.73
12.59
10.55
13.35
14.75
12.87
13.70
10.87
10.05
15.64
12.87
11.87
58
10.41
Shares (diluted)M
14.40
16.97
19.94
23.31
23.91
27.94
28.96
30.01
34.03
40.31
10.13
11.02%
11.30%
93
20.20
Buyback yield%
10.56
12.02
14.99
15.51
16.32
19.28
21.90
24.31
22.63
25.24
10.78
22.63
17.80
18
0.822
D/E ratiox
0.286
0.246
0.257
0.252
0.254
0.244
0.251
0.263
0.242
0.254
1.305
0.251
0.253
21
2.579
Enterprise value¥B
0.943
0.942
1.014
1.054
1.114
1.282
1.474
1.499
1.656
1.953
1.029
11.88%
7.22%
31
2.141
LT debt¥B
4.111
4.361
4.188
3.821
3.907
3.722
3.719
3.730
3.567
3.277
3.646
(3.46%)
(2.74%)
27
Revenue
¥3.851B
7.46%
1.00×
Cost of revenue
¥2.179B
7.39%
0.99×
Operating expenses
¥606.4M
6.98%
0.96×
Cash and investments
15.76%