2.258
Revenue¥B
1.652
1.683
1.768
1.783
1.812
1.837
1.860
1.885
1.933
2.015
2.520
2.15%
2.36%
28
5.19
Revenue growth%
5.82
4.26
1.97
0.40
0.40
0.40
2.51
4.19
1.68
2.09
29.68
2.09
2.03
29
25.40
Gross margin%
10.99
10.04
12.86
15.82
15.62
17.68
15.18
16.60
19.32
16.98
13.09
16.98
15.72
94
19.84
Operating margin%
26.00
28.52
31.26
30.33
27.61
26.73
29.22
29.65
30.88
30.19
22.13
29.65
29.44
74
9.53
Net margin%
23.44
21.57
19.84
22.17
20.37
18.24
17.81
16.21
18.46
19.00
6.53
18.24
19.42
94
36.10
P/E ratio (avg)x
30.43
35.38
36.15
39.94
46.23
43.21
45.58
46.54
46.75
52.89
15.22
46.54
44.40
12
36.74
EV/EBITx
37.48
40.79
36.47
40.41
39.31
40.82
36.81
38.37
36.47
35.62
35.40
36.81
37.93
47
13.28
FCF yield (avg)%
26.69
29.58
29.12
31.70
29.76
32.73
30.38
27.50
26.44
27.49
25.17
27.50
29.35
7
5.31
FCF margin%
25.05
26.64
25.05
23.93
25.32
26.23
27.58
26.66
26.17
27.03
14.85
26.66
26.20
92
0.195
FCF / Net incomex
0.597
0.675
0.801
0.940
0.965
1.033
1.027
1.034
1.078
1.135
0.867
1.034
0.996
34
25.29
ROIC%
11.68
12.18
11.54
12.06
12.10
11.83
10.53
12.53
15.26
17.53
11.33
12.53
12.08
67
14.45
Return on equity%
34.67
36.19
38.21
40.98
43.52
45.70
42.76
45.37
45.24
48.18
3.68
45.37
43.14
47
19.18
Return on assets%
12.43
14.26
15.97
16.01
17.62
18.10
15.39
12.71
9.71
12.50
8.63
12.71
14.82
15
114.86
EPS¥
53.76
54.36
46.55
47.94
45.14
43.79
42.71
37.26
38.36
36.70
124.11
(4.06%)
(3.83%)
—
2.88
EPS growth%
10.61
9.48
7.76
8.20
8.60
10.95
10.58
13.02
14.30
11.68
28.25
11.68
10.59
23
71.60
Bookvalue per sh¥
180.16
202.89
228.27
231.34
275.45
310.54
312.56
310.65
365.11
369.67
121.44
6.06%
9.44%
—
33.46
FCF per share¥
147.17
151.06
158.01
149.59
164.23
172.36
172.03
181.80
202.86
225.62
111.75
6.56%
5.26%
—
35.45
Dividend per sh¥
152.18
175.76
177.87
178.98
177.12
177.81
190.59
229.03
232.26
252.34
81.98
7.34%
6.15%
—
22.19
Div yield (avg)%
16.85
14.68
15.48
13.43
10.84
8.60
8.10
6.29
7.64
10.11
19.77
8.10
10.48
78
19.44
Payout ratio%
27.72
25.22
24.37
22.78
23.11
24.19
24.75
23.04
23.52
20.76
23.98
23.52
23.85
29
14.14
Shares (diluted)M
20.22
24.08
23.86
26.57
26.62
30.35
29.35
31.10
34.41
38.36
13.61
7.58%
7.84%
82
15.77
Buyback yield%
28.82
31.19
31.01
30.22
29.93
32.16
30.07
32.06
33.26
34.54
16.84
32.16
31.10
93
1.668
D/E ratiox
0.648
0.586
0.587
0.590
0.523
0.558
0.536
0.517
0.485
0.491
1.693
0.517
0.547
14
1.646
Enterprise value¥B
2.964
3.275
3.434
4.050
4.128
4.542
5.402
5.619
6.199
6.941
0.164
10.95%
8.63%
71
1.520
LT debt¥B
1.587
1.592
1.513
1.478
1.466
1.327
1.194
1.096
1.109
1.181
1.220
(4.22%)
(2.66%)
54
Revenue
¥2.015B
2.36%
1.00×
Cost of revenue
¥886.5M
2.27%
0.99×
Operating expenses
¥496.2M
2.39%
1.00×
Cash and investments
15.60%