1.235
Revenue¥B
2.292
2.474
2.613
2.768
3.000
3.295
3.550
3.782
4.087
4.495
1.277
8.42%
7.56%
34
11.37
Revenue growth%
29.40
32.33
32.75
34.80
35.66
38.57
41.50
43.58
44.16
41.20
22.75
41.50
37.11
28
22.92
Gross margin%
17.99
16.08
16.29
13.62
15.29
17.83
19.41
21.89
23.04
20.24
2.85
20.24
17.91
6
19.87
Operating margin%
10.63
10.84
8.70
6.81
4.01
5.10
2.60
4.38
4.40
2.94
29.67
4.38
4.75
21
18.25
Net margin%
30.08
31.27
32.15
31.38
32.78
34.71
34.99
35.31
36.85
35.99
9.67
35.31
33.74
39
31.61
P/E ratio (avg)x
11.58
13.00
13.43
13.71
13.86
15.86
14.77
17.04
18.72
18.93
35.89
17.04
14.32
42
30.32
EV/EBITx
23.35
20.23
19.90
18.32
19.68
17.86
17.13
17.42
17.80
17.45
32.70
17.45
18.09
40
14.29
FCF yield (avg)%
21.86
21.79
24.41
23.71
25.41
27.90
28.96
27.93
25.44
22.53
2.29
27.90
24.91
78
19.06
FCF margin%
24.29
24.07
24.18
25.90
25.23
26.66
25.63
26.06
25.88
23.12
27.48
25.88
25.43
29
0.695
FCF / Net incomex
1.860
2.130
2.330
2.335
2.377
2.338
2.668
3.037
3.320
3.311
0.317
3.037
2.357
5
17.08
ROIC%
13.50
14.80
14.86
13.87
11.67
13.47
12.94
13.98
13.10
10.56
25.93
13.10
13.48
54
26.17
Return on equity%
25.95
25.90
25.59
28.25
29.48
31.95
34.76
35.46
38.33
38.58
5.87
35.46
30.71
33
17.19
Return on assets%
27.64
24.78
23.96
21.25
23.68
22.82
20.99
21.82
24.68
22.27
21.55
22.27
23.25
70
71.86
EPS¥
39.91
44.74
50.36
55.15
62.12
69.36
72.42
80.51
94.52
108.41
76.58
11.78%
10.61%
—
21.26
EPS growth%
13.19
14.14
16.74
13.85
11.62
9.71
9.16
11.38
9.01
10.25
16.37
9.71
11.50
86
51.23
Bookvalue per sh¥
72.06
80.51
78.66
87.58
81.45
91.16
95.07
96.35
93.13
104.91
98.05
5.19%
5.11%
—
51.69
FCF per share¥
40.88
42.92
43.38
47.27
44.00
42.65
42.80
44.59
46.41
40.78
33.99
(1.51%)
0.74%
—
91.39
Dividend per sh¥
42.91
42.06
44.40
52.80
55.86
59.57
62.16
72.21
75.88
91.30
92.72
10.33%
8.38%
—
6.22
Div yield (avg)%
1.50
3.08
4.68
5.04
2.99
2.65
4.76
5.41
4.48
6.39
26.77
4.76
4.58
61
27.28
Payout ratio%
4.23
4.69
4.06
6.89
4.21
6.39
7.18
7.10
6.28
5.42
29.90
6.39
5.85
65
18.39
Shares (diluted)M
11.20
10.98
10.20
9.026
8.264
8.201
7.476
7.739
8.421
7.451
18.98
(2.05%)
(4.35%)
55
12.03
Buyback yield%
20.31
20.80
22.47
25.23
28.21
30.66
31.75
28.96
27.99
30.24
5.23
30.24
28.10
9
1.499
D/E ratiox
2.307
2.499
2.753
2.704
3.046
3.233
3.469
4.119
4.762
4.919
1.626
4.119
3.139
61
4.259
Enterprise value¥B
4.427
4.584
5.197
5.949
6.496
7.438
8.269
8.952
9.130
10.36
3.420
9.79%
10.33%
91
3.528
LT debt¥B
1.798
1.963
2.078
2.264
2.474
2.852
2.760
3.037
2.992
2.897
3.198
3.21%
5.27%
52
Revenue
¥4.495B
7.56%
1.00×
Cost of revenue
¥3.147B
7.56%
1.00×
Operating expenses
¥561.1M
6.93%
0.94×
Cash and investments
19.77%