0.830
Revenue¥B
6.842
7.281
7.687
8.185
8.999
9.730
10.52
11.28
11.92
12.74
0.919
7.19%
6.98%
39
16.02
Revenue growth%
27.22
30.06
30.98
31.31
30.57
31.90
30.57
28.56
25.83
24.57
24.32
28.56
30.31
50
12.93
Gross margin%
20.48
19.21
20.42
20.03
21.29
20.69
23.43
24.12
22.97
25.63
17.84
23.43
20.99
6
9.52
Operating margin%
4.72
5.31
5.36
5.17
5.10
8.10
9.03
6.26
4.52
4.99
21.45
6.26
5.24
6
27.62
Net margin%
29.52
31.51
31.79
32.65
34.80
37.70
35.82
34.51
37.06
35.95
11.42
35.95
34.65
23
30.31
P/E ratio (avg)x
31.69
31.18
35.40
33.17
35.73
34.17
34.41
39.38
38.23
43.20
34.38
38.23
34.91
95
37.81
EV/EBITx
10.70
9.418
8.310
7.866
8.395
8.563
8.942
9.136
7.900
7.908
15.36
8.563
8.479
65
21.68
FCF yield (avg)%
19.09
20.52
19.76
20.94
21.87
22.40
23.48
21.96
22.07
20.98
29.15
22.07
21.42
62
14.89
FCF margin%
4.54
3.66
3.94
6.04
7.92
9.65
11.05
11.94
10.47
12.21
12.50
11.05
8.79
24
0.537
FCF / Net incomex
0.315
0.353
0.364
0.331
0.365
0.332
0.377
0.351
0.346
0.378
0.803
0.351
0.352
56
4.88
ROIC%
20.05
19.98
17.53
18.65
20.52
19.58
21.41
20.81
20.45
22.48
6.40
20.81
20.25
83
17.11
Return on equity%
29.38
31.59
34.28
34.17
35.69
35.82
33.04
31.54
31.49
32.07
23.89
32.07
32.55
59
22.02
Return on assets%
30.26
32.45
35.14
32.68
33.46
30.81
33.67
30.92
29.00
28.52
4.47
30.81
31.68
25
97.74
EPS¥
167.53
174.84
169.40
169.67
198.99
232.83
252.93
277.97
278.35
310.70
105.35
9.32%
6.02%
—
14.07
EPS growth%
11.31
8.85
6.50
7.04
7.90
9.42
10.02
7.17
4.37
5.04
9.50
7.17
7.53
84
62.30
Bookvalue per sh¥
172.79
177.94
197.68
215.19
235.15
270.58
290.87
315.67
362.35
422.10
249.94
12.41%
11.09%
—
42.26
FCF per share¥
61.93
58.10
54.38
54.44
57.36
59.36
65.49
60.69
62.91
69.79
245.55
4.00%
0.08%
—
201.53
Dividend per sh¥
267.44
300.13
302.79
298.21
320.47
317.18
301.12
280.23
273.00
296.65
99.22
(1.53%)
1.39%
—
28.79
Div yield (avg)%
29.96
27.44
27.89
29.82
28.16
28.64
28.28
26.42
23.88
26.82
13.32
26.82
28.03
20
15.60
Payout ratio%
2.56
2.40
0.40
3.31
1.40
0.40
0.99
1.89
0.40
1.24
4.91
0.99
1.32
82
28.90
Shares (diluted)M
27.07
26.86
25.35
26.39
27.24
25.35
28.14
31.43
32.36
31.09
28.31
2.68%
1.33%
71
3.44
Buyback yield%
11.37
14.28
15.57
16.05
16.70
16.09
17.52
17.07
14.61
17.30
17.91
17.07
16.07
64
0.841
D/E ratiox
1.433
1.495
1.512
1.534
1.755
1.780
1.866
1.862
1.766
1.742
1.472
1.780
1.748
70
2.421
Enterprise value¥B
7.587
7.609
8.903
8.629
10.18
9.774
11.27
11.07
12.46
13.96
7.280
6.52%
5.98%
27
9.933
LT debt¥B
0.764
0.669
0.596
0.584
0.568
0.586
0.600
0.551
0.515
0.532
6.251
(1.31%)
(4.81%)
90
Revenue
¥12.74B
6.98%
1.00×
Cost of revenue
¥8.799B
7.14%
1.01×
Operating expenses
¥1.532B
7.13%
1.01×
Cash and investments
16.62%