1.109
Revenue¥B
1.709
1.862
2.029
2.229
2.418
2.590
2.768
2.920
3.200
3.464
1.176
7.46%
8.10%
88
17.71
Revenue growth%
6.39
5.51
4.93
2.52
3.57
6.31
8.22
7.22
7.16
6.44
26.17
7.16
6.35
75
22.74
Gross margin%
20.02
20.88
21.99
22.89
23.84
22.82
21.55
19.48
18.03
19.78
12.63
19.78
21.22
57
5.30
Operating margin%
12.15
11.95
9.22
11.41
10.43
10.15
11.99
9.10
11.56
12.65
11.62
11.56
11.49
41
25.84
Net margin%
2.48
1.86
0.40
0.40
0.48
0.40
3.14
6.13
4.51
6.66
19.49
4.51
2.17
35
9.910
P/E ratio (avg)x
31.71
30.71
31.16
33.12
37.16
35.58
40.36
43.78
48.66
52.23
14.40
43.78
36.37
88
35.61
EV/EBITx
33.39
32.80
34.62
37.79
39.27
35.57
31.86
34.51
38.54
43.01
18.89
35.57
35.09
65
9.34
FCF yield (avg)%
0.40
3.32
3.39
5.62
7.33
8.42
11.18
12.67
11.92
9.89
20.29
11.18
7.87
13
22.41
FCF margin%
21.21
22.56
21.13
23.52
23.25
22.92
22.56
23.37
21.08
22.85
12.14
22.85
22.71
37
1.787
FCF / Net incomex
1.416
1.381
1.640
1.629
1.748
1.895
2.110
2.476
2.634
3.140
0.867
2.476
1.822
63
20.35
ROIC%
20.81
21.08
21.45
20.29
21.24
21.04
23.96
24.31
26.00
24.74
8.12
24.31
21.34
5
9.13
Return on equity%
22.91
21.87
23.97
24.13
25.29
23.39
22.84
22.60
20.39
20.90
11.32
22.60
22.88
53
22.16
Return on assets%
6.88
8.73
9.68
7.98
10.96
8.32
8.33
5.41
6.44
6.48
17.96
6.48
8.15
19
20.41
EPS¥
108.57
112.72
106.43
110.92
105.79
111.70
102.70
108.81
111.86
106.77
21.23
0.18%
0.79%
—
6.60
EPS growth%
11.73
12.06
10.31
7.71
5.35
7.45
9.88
7.11
9.85
11.34
20.94
9.85
9.86
14
55.30
Bookvalue per sh¥
113.86
132.82
141.27
138.91
159.03
151.94
166.82
164.74
168.85
159.51
34.59
0.06%
5.07%
—
45.06
FCF per share¥
63.10
62.47
69.75
80.11
91.61
108.01
113.75
120.29
141.08
147.61
93.08
10.01%
9.83%
—
60.76
Dividend per sh¥
67.29
58.56
62.74
61.95
67.34
67.04
67.01
65.54
63.78
63.62
93.99
(1.13%)
0.21%
—
20.85
Div yield (avg)%
13.27
15.67
16.69
14.02
16.83
14.00
12.78
13.61
14.68
15.48
10.45
14.00
14.35
34
22.96
Payout ratio%
3.24
4.89
5.02
3.41
5.06
4.12
6.39
5.95
4.44
5.86
13.48
5.86
4.96
8
13.54
Shares (diluted)M
20.41
21.65
22.42
22.90
25.31
29.69
31.87
37.15
41.24
48.95
13.49
14.10%
9.72%
43
28.96
Buyback yield%
20.31
20.82
20.78
19.21
18.89
20.68
22.59
21.33
20.39
20.13
10.61
20.68
20.53
55
0.339
D/E ratiox
0.391
0.405
0.371
0.367
0.379
0.368
0.342
0.356
0.329
0.303
1.384
0.342
0.367
39
1.746
Enterprise value¥B
0.869
0.966
0.993
0.998
0.940
0.903
0.865
0.980
1.043
1.161
1.742
4.30%
4.49%
72
2.796
LT debt¥B
3.616
4.277
4.486
5.060
5.547
6.371
6.622
6.500
7.255
8.305
2.918
8.41%
10.03%
18
Revenue
¥3.464B
8.10%
1.00×
Cost of revenue
¥2.024B
8.42%
1.03×
Operating expenses
¥551.7M
7.98%
0.99×
Cash and investments
14.92%