2.108
Revenue¥B
3.948
4.046
4.090
4.163
4.234
4.414
4.461
4.446
4.581
4.756
2.310
2.35%
2.30%
57
2.82
Revenue growth%
13.81
15.05
15.90
16.29
16.74
17.91
14.96
15.74
18.34
19.64
13.57
17.91
16.10
56
6.31
Gross margin%
28.11
28.90
28.53
28.43
28.40
25.77
27.27
26.31
28.42
26.07
22.10
26.31
28.26
20
14.94
Operating margin%
22.36
21.43
23.50
23.42
23.66
22.67
20.27
22.13
19.70
21.16
23.59
21.16
22.24
26
15.03
Net margin%
15.13
16.26
14.25
14.94
17.34
15.67
14.29
16.47
15.91
13.52
10.60
15.67
15.40
71
7.373
P/E ratio (avg)x
29.74
34.36
39.82
38.32
38.90
43.88
42.73
43.35
50.00
53.51
27.03
43.88
41.28
42
6.819
EV/EBITx
30.23
26.16
26.74
25.88
24.57
24.54
21.37
20.41
20.56
22.10
26.32
21.37
24.56
10
20.26
FCF yield (avg)%
25.80
23.74
24.69
22.25
22.79
24.14
22.57
25.08
23.00
24.10
14.52
24.10
23.92
8
5.86
FCF margin%
6.40
5.38
3.28
3.26
2.96
1.42
2.66
1.64
3.02
4.74
10.53
2.66
3.14
83
0.411
FCF / Net incomex
0.606
0.720
0.693
0.743
0.769
0.744
0.868
1.021
1.039
1.146
1.204
1.021
0.756
29
25.81
ROIC%
10.90
8.40
8.26
7.87
9.69
8.29
8.50
7.21
9.82
8.13
13.74
8.29
8.34
63
6.14
Return on equity%
32.53
29.99
28.29
29.64
29.45
27.07
27.28
26.47
25.51
23.42
6.29
26.47
27.79
29
25.47
Return on assets%
30.12
28.26
26.20
27.21
24.21
24.34
26.04
25.94
27.15
25.65
17.20
25.94
26.12
8
139.60
EPS¥
202.87
217.55
230.60
263.75
266.93
302.61
315.37
317.93
305.20
301.48
145.43
2.46%
3.67%
—
14.45
EPS growth%
32.27
34.82
37.58
37.23
37.55
37.37
39.05
36.46
36.47
38.92
12.33
37.37
37.30
60
152.98
Bookvalue per sh¥
247.01
259.72
286.34
312.51
332.64
304.61
339.05
343.39
320.06
350.45
44.90
1.05%
4.35%
—
124.56
FCF per share¥
78.32
81.30
79.63
73.87
77.28
86.59
80.97
83.36
94.56
89.97
76.87
3.09%
0.96%
—
119.17
Dividend per sh¥
74.76
80.98
87.56
90.87
106.97
114.08
108.18
124.71
137.29
153.27
160.28
7.46%
8.72%
—
27.80
Div yield (avg)%
24.88
24.38
24.37
23.47
25.13
26.53
28.64
29.83
27.67
27.33
24.62
27.67
25.83
15
28.89
Payout ratio%
24.95
25.82
25.12
23.31
22.27
24.12
23.59
23.66
25.09
27.37
20.91
24.12
24.53
80
15.92
Shares (diluted)M
22.92
26.77
29.43
32.40
34.56
39.95
43.53
48.81
56.88
62.49
15.98
12.58%
11.78%
33
7.95
Buyback yield%
18.25
21.11
22.45
20.36
17.39
16.62
19.05
17.63
18.18
17.14
13.47
17.63
18.22
18
1.010
D/E ratiox
0.789
0.784
0.766
0.882
1.022
0.969
1.120
1.232
1.307
1.385
1.631
1.232
0.996
60
3.116
Enterprise value¥B
0.794
0.914
0.914
0.991
0.960
1.018
1.153
1.222
1.406
1.595
5.118
10.69%
7.35%
45
5.125
LT debt¥B
1.904
2.156
2.236
2.253
2.227
2.104
2.087
2.337
2.258
2.589
3.182
3.06%
3.95%
23
Revenue
¥4.756B
2.30%
1.00×
Cost of revenue
¥2.853B
2.67%
1.04×
Operating expenses
¥1.022B
1.69%
0.94×