1.511
Revenue¥B
1.199
1.263
1.281
1.326
1.366
1.410
1.494
1.538
1.599
1.680
1.663
4.22%
4.06%
27
17.62
Revenue growth%
12.83
12.73
14.18
16.13
16.70
14.39
13.93
15.49
16.65
16.19
28.46
15.49
14.94
43
16.73
Gross margin%
20.18
19.90
19.75
22.49
23.11
20.53
18.75
19.64
18.27
20.51
25.18
19.64
20.04
11
16.96
Operating margin%
25.01
25.80
27.35
28.60
31.51
31.56
29.73
29.06
26.27
23.65
10.70
29.06
27.98
58
18.13
Net margin%
10.49
11.51
8.68
10.81
9.71
10.80
10.42
11.26
12.55
12.04
19.05
11.26
10.80
44
23.09
P/E ratio (avg)x
34.44
35.43
37.79
39.42
46.77
53.17
55.35
65.02
70.48
70.19
14.17
65.02
49.97
40
29.89
EV/EBITx
24.10
26.44
30.07
31.21
32.08
30.82
32.49
30.68
29.62
28.62
30.63
30.68
30.37
10
23.65
FCF yield (avg)%
15.14
15.92
14.87
13.85
11.98
14.86
12.44
12.60
9.90
11.60
2.51
12.44
13.23
7
9.92
FCF margin%
13.52
11.95
11.55
14.14
13.36
12.70
11.85
12.08
14.61
12.32
26.36
12.32
12.51
35
0.206
FCF / Net incomex
1.189
1.198
1.191
1.253
1.126
1.099
1.149
1.113
1.032
1.097
1.621
1.099
1.138
83
12.90
ROIC%
5.49
7.45
5.47
3.49
1.89
3.17
6.07
6.27
7.99
9.80
23.29
6.27
5.78
60
28.17
Return on equity%
28.95
29.77
28.76
29.14
26.92
26.68
26.54
27.36
30.22
32.40
8.23
27.36
28.85
59
7.49
Return on assets%
6.92
5.16
7.78
8.48
5.69
6.63
7.71
9.59
8.62
6.58
8.48
7.71
7.32
74
253.55
EPS¥
157.02
152.60
161.79
172.52
173.88
178.27
177.12
163.37
159.75
154.01
272.81
(2.40%)
0.10%
—
10.00
EPS growth%
13.03
11.51
12.06
10.34
10.89
11.68
12.74
14.55
12.08
13.02
23.10
12.74
12.07
28
56.86
Bookvalue per sh¥
163.40
170.10
180.31
154.34
161.30
171.86
154.61
152.83
156.99
167.56
159.71
0.76%
0.11%
—
107.64
FCF per share¥
421.20
477.84
460.17
514.04
494.10
510.61
598.46
661.56
668.70
660.62
284.58
5.98%
5.34%
—
113.17
Dividend per sh¥
215.49
227.30
255.72
300.77
325.55
355.49
353.80
372.73
378.88
445.84
85.49
6.49%
8.93%
—
29.35
Div yield (avg)%
4.99
6.40
3.56
5.90
5.36
6.59
3.84
6.06
4.47
3.40
3.51
4.47
5.17
42
21.52
Payout ratio%
0.40
0.40
0.40
0.71
0.72
0.40
0.40
0.40
0.40
0.40
13.53
0.40
0.40
63
4.053
Shares (diluted)M
2.578
2.683
2.432
2.219
2.043
1.754
1.893
1.875
1.852
1.779
3.963
(2.73%)
(4.16%)
14
2.76
Buyback yield%
11.02
9.54
11.69
9.90
9.77
10.79
11.55
9.12
9.55
6.91
20.02
9.55
9.84
85
1.124
D/E ratiox
1.863
2.025
2.303
2.591
2.748
3.242
3.196
3.185
3.408
3.587
1.487
3.242
2.967
90
1.248
Enterprise value¥B
1.843
1.672
1.683
1.791
1.686
1.855
1.851
1.951
1.950
1.960
1.006
3.06%
1.13%
73
1,723
LT debt¥M
66.68
60.09
56.98
59.07
59.00
54.35
55.41
50.98
56.00
56.40
903.7
(0.90%)
(1.15%)
91
Revenue
¥1.680B
4.06%
1.00×
Cost of revenue
¥1.176B
4.06%
1.00×
Operating expenses
¥365.6M
4.08%
1.00×
Cash and investments
15.73%
Spread over hurdle
(0.83%)