0.283
Revenue¥B
0.541
0.580
0.617
0.657
0.711
0.773
0.834
0.891
0.938
1.016
0.300
7.40%
7.07%
17
17.85
Revenue growth%
11.63
10.26
7.65
6.11
7.50
9.88
7.33
9.51
6.67
9.47
23.10
9.47
8.56
86
24.84
Gross margin%
21.64
21.78
23.88
22.18
19.25
17.93
17.87
20.46
21.03
23.21
8.21
20.46
21.33
27
29.74
Operating margin%
15.52
15.04
15.54
18.28
17.53
19.41
20.40
20.58
20.40
20.87
19.58
20.40
18.85
84
5.78
Net margin%
16.33
16.46
15.97
16.07
13.58
14.81
17.72
18.33
15.53
17.61
18.24
17.61
16.20
62
7.117
P/E ratio (avg)x
28.68
29.63
28.45
25.93
23.11
24.75
25.04
24.43
26.38
26.48
29.91
25.04
26.15
42
15.24
EV/EBITx
19.41
21.88
22.49
20.80
21.28
22.00
20.63
22.59
24.86
22.93
35.88
22.59
21.94
84
5.55
FCF yield (avg)%
22.45
20.85
18.54
18.38
17.70
18.65
17.44
14.93
14.22
12.04
7.16
14.93
18.04
90
2.01
FCF margin%
30.55
32.26
29.78
27.89
30.53
32.09
32.62
30.30
31.77
30.83
7.31
31.77
30.69
88
0.631
FCF / Net incomex
0.956
0.967
0.906
0.974
1.051
1.022
1.022
1.045
1.100
1.110
1.261
1.045
1.022
23
21.26
ROIC%
31.24
33.88
36.85
38.94
41.15
43.76
44.64
42.19
43.13
45.97
17.96
43.76
41.67
62
24.53
Return on equity%
15.19
12.86
13.04
15.52
15.63
13.38
13.13
10.47
11.57
10.07
18.11
11.57
13.08
66
20.18
Return on assets%
27.94
29.45
27.77
27.18
24.24
24.95
25.54
25.07
25.58
26.00
24.24
25.54
25.79
75
399.92
EPS¥
475.58
517.42
538.83
610.44
713.12
820.97
826.31
905.12
868.10
845.70
409.63
3.47%
6.69%
—
14.57
EPS growth%
8.02
10.33
9.34
10.60
13.44
11.36
12.94
13.58
15.32
15.60
22.61
13.58
12.15
10
502.61
Bookvalue per sh¥
135.59
141.39
161.94
178.50
190.88
182.51
194.96
191.46
187.08
181.13
182.08
(1.04%)
3.80%
—
426.92
FCF per share¥
139.72
143.56
136.84
145.75
140.05
148.10
151.92
139.96
142.40
160.56
468.51
2.77%
2.78%
—
508.82
Dividend per sh¥
308.65
284.19
269.24
302.33
311.53
294.37
297.66
310.11
320.78
303.82
100.34
(0.50%)
0.67%
—
10.62
Div yield (avg)%
7.63
7.74
7.76
5.83
8.33
6.55
6.84
7.10
5.09
2.55
23.26
6.55
6.97
34
4.03
Payout ratio%
29.80
32.49
32.22
31.23
33.48
36.32
34.19
35.00
33.15
30.65
21.36
34.19
32.82
61
1.673
Shares (diluted)M
1.486
1.537
1.632
1.601
1.506
1.541
1.600
1.562
1.764
1.984
1.605
5.67%
2.46%
26
23.79
Buyback yield%
19.49
19.97
20.42
21.62
22.74
22.06
22.83
23.51
21.92
21.42
5.92
22.06
21.77
42
1.447
D/E ratiox
0.426
0.425
0.427
0.489
0.582
0.566
0.551
0.612
0.646
0.723
0.436
0.612
0.559
95
0.293
Enterprise value¥B
0.750
0.772
0.913
1.103
1.104
1.173
1.376
1.664
1.999
2.184
0.540
14.62%
12.19%
91
202.1
LT debt¥M
456.3
460.8
430.2
369.3
382.5
403.2
383.0
336.4
331.2
344.8
505.7
(2.05%)
(2.67%)
79
Revenue
¥1.016B
7.07%
1.00×
Cost of revenue
¥686.8M
6.94%
0.99×
Operating expenses
¥125.7M
8.73%
1.17×
Cash and investments
16.23%