3.336
Revenue¥B
3.679
3.929
4.182
4.522
4.952
5.245
5.757
6.272
6.760
7.373
3.692
8.29%
7.97%
74
6.43
Revenue growth%
5.39
2.53
5.03
3.46
3.01
3.84
4.10
6.07
8.78
10.64
29.24
6.07
4.56
9
12.53
Gross margin%
27.91
28.69
30.23
29.46
28.96
26.22
28.82
31.36
28.69
26.81
20.85
28.69
28.75
66
2.57
Operating margin%
18.88
16.49
16.56
17.29
17.37
16.64
15.66
16.07
17.88
16.04
18.65
16.07
16.60
66
29.22
Net margin%
19.68
19.64
19.01
17.54
16.09
14.57
14.76
15.12
17.70
17.67
15.34
15.12
17.60
92
32.74
P/E ratio (avg)x
44.30
43.81
46.30
48.63
55.46
56.50
63.92
75.31
75.03
82.16
35.74
75.03
55.98
21
36.47
EV/EBITx
21.79
21.33
20.69
23.39
24.72
24.40
22.73
23.16
24.15
27.71
34.93
24.15
23.27
19
5.75
FCF yield (avg)%
10.20
7.52
7.28
5.34
6.73
4.41
2.40
1.98
0.40
0.40
7.17
1.98
4.88
51
14.28
FCF margin%
26.69
28.48
25.99
23.15
22.95
20.15
18.78
16.98
18.28
19.27
21.23
18.78
21.55
89
1.460
FCF / Net incomex
0.337
0.368
0.389
0.357
0.354
0.335
0.346
0.382
0.348
0.376
1.632
0.348
0.355
93
23.10
ROIC%
27.69
30.36
28.82
26.19
28.66
28.69
27.79
25.99
24.22
21.78
8.04
25.99
27.74
24
3.60
Return on equity%
35.18
35.37
33.69
30.74
31.63
34.21
32.85
34.76
34.52
34.06
27.77
34.21
34.14
13
4.06
Return on assets%
19.45
17.50
16.30
18.44
21.12
23.48
20.89
18.66
16.68
13.79
18.93
18.66
18.55
37
54.53
EPS¥
57.77
63.82
61.34
69.45
79.71
81.13
86.23
87.24
87.56
81.92
60.20
0.55%
4.39%
—
7.85
EPS growth%
25.69
25.92
25.59
26.63
28.80
27.80
28.46
28.12
26.49
24.31
2.77
27.80
26.56
79
48.91
Bookvalue per sh¥
18.23
17.31
15.14
13.54
13.95
13.55
12.73
11.87
12.48
13.12
21.03
(1.21%)
(2.61%)
—
45.52
FCF per share¥
82.68
80.62
78.00
83.38
86.24
95.37
96.82
100.42
98.63
100.80
22.97
3.17%
3.06%
—
37.24
Dividend per sh¥
67.51
73.98
74.58
74.29
70.46
79.49
80.92
80.88
79.52
84.74
79.47
3.76%
2.94%
—
3.10
Div yield (avg)%
30.49
29.41
28.64
26.00
24.24
22.34
23.37
23.60
25.19
24.93
28.15
23.60
25.06
62
17.84
Payout ratio%
14.48
12.92
10.04
7.81
5.82
8.10
7.73
5.41
7.00
4.15
5.50
7.00
7.77
14
41.39
Shares (diluted)M
54.99
58.55
64.65
61.11
68.02
76.08
67.76
74.60
67.81
68.38
40.37
0.11%
2.62%
39
14.28
Buyback yield%
16.66
13.98
15.32
14.84
13.85
11.44
8.88
11.67
10.78
9.13
14.94
10.78
12.76
76
0.306
D/E ratiox
0.861
0.955
0.944
1.021
0.971
0.941
1.000
1.042
1.088
0.975
1.452
1.000
0.973
34
1.643
Enterprise value¥B
8.459
9.299
8.696
7.892
7.267
6.998
7.162
7.038
7.519
7.244
6.494
(0.06%)
(0.78%)
17
8.600
LT debt¥B
3.522
3.559
3.520
3.624
3.813
4.480
4.582
4.436
4.507
4.879
2.788
5.05%
3.41%
55
Revenue
¥7.373B
7.97%
1.00×
Cost of revenue
¥4.479B
7.99%
1.00×
Operating expenses
¥1.807B
7.88%
0.99×
Cash and investments
20.26%