0.322
Revenue¥B
1.568
1.644
1.713
1.852
1.972
2.109
2.248
2.414
2.539
2.645
0.335
6.04%
5.96%
69
13.69
Revenue growth%
2.12
2.54
2.22
2.72
1.16
2.78
2.49
0.40
0.40
0.40
6.62
0.40
2.17
41
7.27
Gross margin%
26.72
27.88
28.28
30.34
31.68
29.39
30.37
28.57
27.09
24.24
16.61
28.57
28.42
18
16.62
Operating margin%
5.33
5.88
4.53
6.57
9.15
7.49
9.90
9.55
8.19
6.90
16.39
8.19
7.19
41
17.29
Net margin%
7.98
7.29
8.80
9.27
11.39
12.37
11.18
8.28
5.61
7.51
3.93
8.28
8.54
57
36.92
P/E ratio (avg)x
24.90
25.77
26.33
23.04
20.98
20.61
22.24
19.88
21.64
19.72
14.67
20.61
21.94
36
27.68
EV/EBITx
17.24
16.42
17.57
16.75
14.81
12.91
11.32
10.98
10.35
9.563
16.87
10.98
13.86
7
27.16
FCF yield (avg)%
23.23
24.56
21.84
24.76
25.44
26.19
26.89
26.69
24.59
23.99
25.15
26.19
24.68
55
3.63
FCF margin%
16.34
17.70
18.80
19.68
21.26
24.00
25.21
25.38
26.50
29.07
26.80
25.38
22.63
54
1.062
FCF / Net incomex
1.068
1.192
1.421
1.462
1.495
1.434
1.490
1.558
1.500
1.595
0.823
1.500
1.476
9
2.96
ROIC%
26.97
24.87
24.73
23.79
21.98
24.01
24.70
22.98
20.22
22.41
4.20
22.98
23.90
19
18.54
Return on equity%
17.87
17.84
20.52
18.74
16.40
16.86
17.61
20.34
20.86
21.56
15.69
20.34
18.31
54
17.24
Return on assets%
29.56
28.43
29.83
28.54
26.35
29.30
29.34
32.28
34.57
33.67
20.81
32.28
29.45
79
37.63
EPS¥
99.61
95.59
99.84
104.90
98.13
95.56
85.16
76.49
83.01
73.79
40.27
(5.54%)
(2.74%)
—
4.75
EPS growth%
19.08
18.79
18.82
16.03
14.10
15.19
17.49
18.17
15.31
16.16
12.72
16.16
16.83
77
104.96
Bookvalue per sh¥
219.00
211.46
245.73
288.46
272.78
294.02
337.78
346.32
389.35
422.46
104.05
9.14%
7.21%
—
120.44
FCF per share¥
41.35
44.02
42.29
42.74
46.15
44.36
48.58
51.91
55.26
53.36
96.79
2.94%
3.42%
—
110.36
Dividend per sh¥
74.32
77.00
75.19
78.99
83.61
89.42
95.29
102.48
99.08
103.78
46.46
4.42%
3.79%
—
11.76
Div yield (avg)%
31.42
28.80
26.49
27.00
27.16
24.64
25.11
25.92
27.02
29.72
23.49
25.92
27.01
23
13.89
Payout ratio%
7.11
8.16
6.53
3.75
1.66
3.36
3.76
2.17
0.40
1.25
2.13
2.17
3.55
37
8.068
Shares (diluted)M
9.398
10.04
10.41
11.08
10.52
10.46
10.01
10.05
10.00
11.25
7.849
1.35%
1.59%
55
13.78
Buyback yield%
6.25
6.83
7.64
8.65
11.13
12.16
12.76
12.91
15.88
18.64
20.12
12.91
11.64
33
1.554
D/E ratiox
0.652
0.719
0.689
0.644
0.678
0.653
0.575
0.585
0.650
0.616
1.270
0.616
0.651
9
0.381
Enterprise value¥B
1.441
1.328
1.329
1.318
1.392
1.458
1.595
1.538
1.351
1.291
3.232
(1.49%)
(1.25%)
11
1.492
LT debt¥B
0.650
0.634
0.633
0.578
0.584
0.557
0.519
0.550
0.625
0.570
1.969
(0.49%)
(2.20%)
27
Revenue
¥2.645B
5.96%
1.00×
Cost of revenue
¥1.847B
6.28%
1.03×
Operating expenses
¥380.5M
4.76%
0.89×
Cash and investments
19.62%