0.206
Revenue¥B
1.482
1.606
1.743
1.924
2.128
2.273
2.496
2.676
2.934
3.115
0.214
7.92%
8.58%
53
21.48
Revenue growth%
14.31
16.51
17.79
19.87
18.28
15.70
17.64
16.20
17.56
15.42
2.80
16.20
17.04
54
22.15
Gross margin%
14.18
12.56
14.02
14.74
14.10
14.18
14.98
15.68
16.54
14.67
9.88
14.98
14.43
18
24.90
Operating margin%
20.07
22.36
20.42
21.74
19.15
20.10
19.65
22.12
25.08
25.26
14.59
22.12
21.08
30
16.54
Net margin%
23.81
24.05
22.36
20.85
19.44
20.15
18.96
19.41
21.39
19.74
25.75
19.74
20.50
45
29.77
P/E ratio (avg)x
25.91
27.06
28.01
31.45
33.83
37.95
42.81
49.32
58.20
60.16
37.44
49.32
35.89
30
34.72
EV/EBITx
10.24
9.719
9.422
10.71
12.07
14.14
15.78
14.88
14.76
14.96
20.66
14.88
13.10
34
21.05
FCF yield (avg)%
28.85
29.28
29.34
30.07
29.81
29.72
32.39
35.37
36.84
37.60
6.82
35.37
29.94
82
27.11
FCF margin%
33.82
36.38
34.30
37.29
37.92
36.26
37.61
35.33
38.22
40.54
9.72
37.61
36.83
11
0.209
FCF / Net incomex
0.129
0.149
0.159
0.166
0.195
0.191
0.205
0.196
0.211
0.219
1.433
0.205
0.193
92
21.79
ROIC%
28.70
29.54
28.49
30.78
30.03
30.75
31.46
29.83
28.32
26.63
17.61
29.83
29.68
6
6.06
Return on equity%
5.35
5.66
6.56
8.26
6.20
6.33
5.95
7.68
5.47
3.71
26.88
5.95
6.07
15
6.88
Return on assets%
33.87
33.05
33.47
31.35
29.33
29.35
31.53
31.20
31.66
32.85
9.68
31.53
31.59
85
243.34
EPS¥
580.80
631.83
692.04
649.66
710.86
780.63
855.31
965.19
1,058
993.77
258.76
6.93%
5.38%
—
26.96
EPS growth%
11.67
10.58
11.53
12.82
14.79
14.57
17.03
18.20
19.33
21.59
25.47
18.20
14.68
91
286.75
Bookvalue per sh¥
684.06
729.70
733.20
781.83
782.67
761.20
883.09
952.31
921.05
902.22
228.68
2.88%
2.62%
—
516.04
FCF per share¥
208.23
194.34
202.36
229.63
244.14
244.97
274.31
296.91
332.83
325.05
547.64
5.89%
5.90%
—
335.18
Dividend per sh¥
170.80
177.22
176.02
176.65
187.28
201.90
197.37
226.37
226.75
229.38
484.40
4.14%
2.94%
—
21.57
Div yield (avg)%
29.59
31.85
30.46
32.03
34.85
33.71
32.68
35.35
37.33
38.75
24.13
35.35
33.19
53
8.60
Payout ratio%
14.10
15.48
17.19
18.00
17.00
15.57
14.69
16.89
18.20
17.04
21.05
16.89
16.94
49
2.780
Shares (diluted)M
3.891
4.489
5.450
5.787
6.973
8.041
9.643
10.31
12.00
13.92
2.757
14.82%
14.88%
14
19.49
Buyback yield%
21.76
19.35
21.14
21.98
20.91
20.46
22.40
24.38
21.60
19.10
16.22
21.60
21.37
72
0.417
D/E ratiox
0.446
0.517
0.575
0.612
0.647
0.682
0.810
0.863
0.874
0.929
1.792
0.863
0.665
86
0.515
Enterprise value¥B
1.140
1.051
1.035
1.065
1.137
1.004
0.947
0.901
0.890
0.947
2.086
(3.59%)
(1.57%)
78
1.667
LT debt¥B
2.255
1.991
1.899
1.946
2.161
2.379
2.095
2.343
2.233
2.249
1.012
0.80%
0.83%
35
Revenue
¥3.115B
8.58%
1.00×
Cost of revenue
¥2.066B
8.61%
1.00×
Operating expenses
¥392.3M
9.51%
1.09×
Cash and investments
15.80%