2.059
Revenue¥B
1.699
1.780
1.831
1.882
1.960
2.072
2.149
2.247
2.305
2.354
2.282
3.73%
3.73%
36
8.80
Revenue growth%
1.16
1.21
0.40
1.28
0.40
2.69
4.78
5.65
7.87
8.96
11.96
5.65
1.98
50
21.99
Gross margin%
4.24
3.35
4.17
5.46
7.86
7.62
6.96
9.02
8.13
7.31
2.05
7.62
7.13
12
10.58
Operating margin%
16.66
15.49
16.92
14.56
16.62
17.17
18.97
21.34
22.98
21.39
16.63
21.34
17.04
52
5.87
Net margin%
19.38
18.77
20.78
23.56
22.56
24.57
23.87
25.24
27.03
27.64
6.54
25.24
23.71
93
32.10
P/E ratio (avg)x
19.71
18.40
20.14
21.14
21.57
20.26
19.73
20.57
19.20
18.83
9.744
19.73
19.94
76
18.08
EV/EBITx
45.74
51.23
49.92
54.00
63.01
64.84
74.93
85.73
100.2
106.2
21.71
85.73
63.92
22
12.55
FCF yield (avg)%
32.92
30.26
28.61
29.44
29.32
27.08
26.36
27.40
26.09
24.61
29.73
26.36
28.00
62
13.45
FCF margin%
34.15
33.88
31.92
34.17
35.88
38.08
37.14
35.75
37.58
38.83
7.96
37.58
35.82
84
1.734
FCF / Net incomex
1.941
2.250
2.503
2.868
3.087
3.720
4.479
4.726
5.735
5.834
1.349
4.726
3.403
47
6.94
ROIC%
28.58
26.67
29.60
30.10
28.08
28.56
28.27
27.72
28.41
28.54
28.92
28.41
28.48
39
10.11
Return on equity%
1.73
3.78
1.47
3.74
5.67
2.75
0.90
2.97
4.52
4.80
27.42
2.97
3.35
8
6.81
Return on assets%
7.83
9.82
7.07
8.50
6.83
4.84
3.49
3.60
5.28
4.67
2.15
4.67
6.06
62
66.08
EPS¥
128.28
150.48
150.48
169.32
170.96
197.87
225.60
226.02
229.60
271.85
68.39
9.72%
8.95%
—
6.67
EPS growth%
23.57
25.78
27.36
27.51
27.07
28.99
29.99
30.33
29.02
26.63
7.46
29.02
27.44
23
17.49
Bookvalue per sh¥
84.85
82.57
90.18
97.92
117.07
126.31
128.03
144.00
169.54
166.65
86.19
7.32%
6.71%
—
43.56
FCF per share¥
82.16
86.29
103.42
106.59
125.47
147.32
174.33
182.10
209.88
207.42
64.64
10.58%
9.56%
—
81.59
Dividend per sh¥
21.19
21.63
23.99
21.77
19.87
18.47
16.83
15.96
14.65
13.29
80.82
(7.74%)
(3.83%)
—
20.45
Div yield (avg)%
20.65
20.18
18.42
16.64
18.35
18.75
19.67
21.85
23.75
21.03
25.97
21.03
19.93
69
9.20
Payout ratio%
22.69
21.72
23.04
25.83
25.35
28.24
26.39
25.98
23.89
21.50
26.76
25.98
24.62
16
21.52
Shares (diluted)M
34.79
41.63
43.80
50.22
59.44
58.29
66.40
78.78
90.85
96.38
20.52
10.15%
11.76%
72
27.02
Buyback yield%
17.42
15.65
14.64
11.89
13.81
13.30
10.67
13.10
10.48
9.87
8.87
10.67
13.20
35
1.782
D/E ratiox
1.339
1.469
1.433
1.558
1.557
1.442
1.575
1.532
1.563
1.609
1.437
1.563
1.545
24
1.973
Enterprise value¥B
1.743
1.792
1.982
1.832
1.907
2.062
2.295
2.323
2.129
2.304
0.554
3.86%
2.37%
12
2.047
LT debt¥B
2.206
2.242
2.505
2.621
2.633
2.690
2.983
2.888
3.240
3.740
2.442
7.27%
6.05%
33
Revenue
¥2.354B
3.73%
1.00×
Cost of revenue
¥1.540B
3.42%
0.97×
Operating expenses
¥477.8M
4.60%
1.09×
Cash and investments
16.92%