0.596
Revenue¥B
0.749
0.811
0.889
0.955
1.029
1.106
1.219
1.318
1.424
0.638
0.716
8.33%
8.33%
50
3.68
Revenue growth%
20.56
21.82
22.29
24.24
25.60
26.59
28.28
31.06
30.03
25.30
28.42
28.28
24.92
80
22.20
Gross margin%
21.72
22.59
25.56
24.26
27.18
28.51
30.06
30.94
31.36
4.71
22.94
30.06
26.37
17
12.77
Operating margin%
29.37
28.73
29.55
27.04
25.26
28.00
29.73
27.21
28.77
23.81
15.50
28.00
28.75
91
15.53
Net margin%
8.83
7.29
4.69
7.68
6.60
7.14
8.76
7.10
6.07
16.66
22.87
7.10
7.22
93
9.973
P/E ratio (avg)x
21.59
21.91
24.24
24.72
29.26
28.52
32.53
35.19
35.33
24.36
21.48
32.53
26.62
44
17.03
EV/EBITx
39.69
39.52
40.37
43.76
50.98
53.14
53.09
60.74
63.05
35.72
7.122
53.14
47.37
82
23.42
FCF yield (avg)%
19.95
20.60
21.02
21.10
21.28
18.55
18.18
16.93
19.93
11.10
7.13
18.55
20.07
29
6.34
FCF margin%
5.33
7.25
5.40
3.62
5.43
7.81
9.58
10.39
9.98
8.64
23.21
9.58
7.15
20
1.015
FCF / Net incomex
0.275
0.275
0.267
0.231
0.208
0.206
0.186
0.182
0.159
1.049
0.280
0.186
0.220
69
29.13
ROIC%
24.68
24.14
25.59
23.50
23.83
26.60
24.20
21.79
24.45
17.05
15.58
24.20
24.33
62
26.45
Return on equity%
8.47
8.43
6.83
9.10
9.91
8.33
6.99
8.94
10.53
2.15
2.14
8.94
8.45
43
10.59
Return on assets%
1.39
3.97
6.47
4.44
7.34
10.25
9.85
8.86
7.81
28.97
2.62
8.86
6.91
53
280.29
EPS¥
152.70
142.01
155.46
144.01
141.66
156.08
169.95
165.63
155.40
301.19
340.72
1.53%
(0.39%)
—
10.90
EPS growth%
18.24
19.56
17.43
16.55
16.96
15.54
16.54
18.40
17.82
12.01
2.83
16.96
17.62
29
562.05
Bookvalue per sh¥
104.09
120.56
125.11
117.11
114.15
108.23
123.80
132.93
130.01
358.04
545.50
2.11%
1.33%
—
539.66
FCF per share¥
158.79
158.27
154.30
173.11
176.17
190.15
184.29
187.00
186.17
411.68
297.51
1.46%
2.70%
—
446.69
Dividend per sh¥
850.46
878.78
948.03
947.23
929.11
994.96
1,149
1,317
1,435
333.80
447.17
8.66%
7.34%
—
25.12
Div yield (avg)%
11.17
10.82
8.62
6.80
8.44
11.36
9.49
10.10
10.15
6.07
28.82
10.10
10.13
81
5.28
Payout ratio%
26.12
26.39
25.61
24.47
21.92
19.29
20.44
20.75
21.07
17.39
29.70
20.75
23.20
93
1.434
Shares (diluted)M
1.807
1.705
1.758
1.782
1.892
2.170
2.409
2.670
3.006
1.416
1.452
11.03%
5.59%
40
5.03
Buyback yield%
23.90
21.58
24.00
21.88
24.74
24.63
22.87
23.63
23.70
27.87
14.19
23.70
23.67
71
0.545
D/E ratiox
1.990
2.116
2.346
2.402
2.437
2.495
2.749
2.950
3.015
1.324
0.958
2.749
2.419
58
75.91
Enterprise value¥M
691.6
742.7
692.3
675.9
749.7
740.9
797.7
789.5
786.6
619.1
543.3
3.08%
1.81%
72
0.982
LT debt¥B
0.892
0.976
0.922
0.944
0.880
0.818
0.775
0.786
0.835
0.400
1.152
(2.43%)
(0.63%)
29
Revenue
¥1.424B
8.33%
1.00×
Cost of revenue
¥947.4M
7.98%
0.97×
Operating expenses
¥305.4M
9.32%
1.10×
Cash and investments
15.75%
Goodwill & intangibles
15.05%
Spread over hurdle
(0.74%)