0.310
Revenue¥B
0.964
0.995
0.999
1.013
1.035
1.065
1.117
1.157
1.199
1.217
0.325
3.29%
2.49%
64
18.34
Revenue growth%
6.19
6.85
8.33
6.59
8.06
7.88
6.14
4.01
5.48
7.83
29.02
6.14
6.72
39
14.43
Gross margin%
25.07
27.54
29.08
28.34
26.24
24.95
24.13
27.04
24.92
27.27
10.26
24.95
26.64
44
11.00
Operating margin%
9.08
7.23
4.68
7.05
7.55
5.61
5.04
4.99
5.76
3.48
2.64
5.04
5.69
27
13.59
Net margin%
18.60
17.87
16.18
14.84
16.58
14.28
16.97
17.27
19.94
21.98
26.66
17.27
17.12
35
18.82
P/E ratio (avg)x
19.88
18.79
17.98
17.33
15.46
14.77
13.64
13.85
12.47
13.86
8.053
13.85
15.11
25
36.05
EV/EBITx
19.55
19.68
17.27
17.99
18.75
18.01
19.32
19.73
17.01
18.21
25.96
18.21
18.48
81
28.32
FCF yield (avg)%
29.04
27.41
29.74
30.80
27.97
28.52
26.22
27.75
26.96
25.50
8.34
26.96
27.86
59
2.26
FCF margin%
17.75
19.63
16.69
16.03
15.21
17.98
19.35
16.84
17.36
18.40
10.70
17.98
17.55
85
1.329
FCF / Net incomex
0.594
0.621
0.700
0.690
0.697
0.728
0.778
0.797
0.828
0.829
1.439
0.797
0.714
41
12.41
ROIC%
14.34
14.05
13.57
14.11
14.41
15.59
16.73
16.03
17.76
17.58
6.64
16.73
15.00
56
27.25
Return on equity%
28.94
28.54
28.26
31.04
30.67
27.81
26.70
28.05
27.25
26.62
22.62
27.25
28.16
71
7.27
Return on assets%
18.88
21.82
21.97
20.73
17.89
20.40
20.75
22.51
19.95
17.84
11.07
20.40
20.57
8
480.00
EPS¥
421.53
446.01
443.50
447.49
526.21
603.86
615.51
703.60
727.54
852.50
536.52
10.13%
8.96%
—
5.78
EPS growth%
11.15
12.32
10.44
7.71
7.02
7.47
8.26
7.71
6.35
8.96
8.87
7.71
7.99
32
605.74
Bookvalue per sh¥
758.49
756.46
734.06
845.09
968.55
1,079
1,159
1,338
1,393
1,381
312.37
7.35%
5.91%
—
813.57
FCF per share¥
517.72
554.64
537.31
496.30
524.32
540.82
491.19
515.17
517.20
527.10
385.58
0.11%
0.15%
—
740.85
Dividend per sh¥
1,117
1,141
1,340
1,410
1,647
1,677
1,783
2,107
2,406
2,408
400.80
7.89%
8.91%
—
4.04
Div yield (avg)%
5.13
7.88
8.90
7.48
8.28
10.05
11.32
10.29
9.06
8.46
19.85
10.05
8.68
76
26.48
Payout ratio%
22.12
21.37
21.63
20.29
20.34
18.49
19.83
17.74
17.00
17.69
22.75
17.74
20.06
92
1.097
Shares (diluted)M
1.693
1.877
1.948
2.058
2.444
2.861
3.131
3.158
3.422
4.066
1.128
10.71%
9.19%
89
6.45
Buyback yield%
25.34
23.03
24.16
26.95
28.97
31.32
28.46
27.82
28.51
28.52
28.81
28.51
28.14
61
1.020
D/E ratiox
0.725
0.818
0.864
0.905
0.869
0.811
0.887
0.878
0.861
0.853
1.750
0.861
0.863
85
0.317
Enterprise value¥B
0.799
0.924
0.977
1.068
1.101
1.108
1.059
1.208
1.388
1.437
0.852
5.48%
6.73%
83
500.3
LT debt¥M
513.8
519.6
544.0
549.9
552.6
555.3
548.4
635.5
652.2
607.9
874.6
1.93%
1.61%
65
Revenue
¥1.217B
2.49%
1.00×
Cost of revenue
¥582.0M
2.35%
0.99×
Operating expenses
¥215.7M
2.62%
1.01×
Cash and investments
17.17%