0.265
Revenue¥B
1.489
1.552
1.635
1.685
1.795
1.879
1.980
2.106
2.245
0.278
0.318
5.91%
5.30%
20
5.14
Revenue growth%
21.89
20.74
23.38
21.94
21.13
19.49
16.97
15.68
12.76
29.44
5.63
16.97
20.94
72
29.93
Gross margin%
17.57
17.63
15.85
13.82
12.55
14.58
16.42
14.86
17.30
2.38
25.74
14.86
16.14
40
16.27
Operating margin%
11.36
13.01
14.61
16.20
17.04
16.81
18.87
15.88
18.45
8.43
12.85
17.04
16.04
15
7.62
Net margin%
16.08
17.62
16.01
15.90
18.10
16.07
15.87
16.59
14.80
21.89
12.27
16.07
16.07
95
19.31
P/E ratio (avg)x
51.38
51.53
57.79
60.55
58.63
68.24
68.20
77.11
78.49
29.23
7.263
68.24
59.59
44
18.21
EV/EBITx
13.80
13.20
13.24
11.32
9.876
10.61
10.54
10.38
10.49
32.85
35.61
10.49
10.96
17
7.22
FCF yield (avg)%
0.40
1.82
3.36
1.00
0.42
2.54
4.45
4.14
1.52
29.78
25.73
2.54
2.18
51
18.48
FCF margin%
16.33
13.62
14.61
11.73
14.32
14.04
14.35
17.12
18.98
22.43
5.84
14.35
14.48
90
1.448
FCF / Net incomex
0.318
0.279
0.250
0.221
0.218
0.224
0.239
0.228
0.213
0.419
0.608
0.224
0.233
31
13.37
ROIC%
16.33
18.84
16.20
13.95
11.32
10.97
10.13
8.31
8.17
9.35
27.83
10.13
12.64
29
29.02
Return on equity%
22.60
20.08
18.26
15.65
12.80
14.76
15.36
12.98
15.56
9.76
26.60
14.76
15.60
7
15.62
Return on assets%
22.75
22.14
22.80
24.05
25.60
26.47
25.44
27.23
26.49
25.13
4.82
26.47
24.74
93
419.76
EPS¥
264.83
232.16
233.68
247.25
241.73
228.75
195.28
171.18
146.75
456.34
471.35
(9.91%)
(6.51%)
—
18.10
EPS growth%
7.20
6.81
4.17
6.79
5.39
8.37
7.58
5.40
5.68
14.64
12.07
5.68
6.80
69
281.33
Bookvalue per sh¥
194.91
191.04
184.94
182.34
211.12
199.88
221.04
244.65
269.91
175.41
175.32
8.16%
4.71%
—
125.16
FCF per share¥
693.13
678.02
788.87
897.64
918.23
972.84
1,118
1,071
1,162
536.36
365.85
5.31%
6.37%
—
488.59
Dividend per sh¥
469.90
522.91
513.45
528.09
585.40
555.19
532.19
601.39
550.41
513.63
115.59
0.83%
1.86%
—
3.36
Div yield (avg)%
25.16
23.52
22.33
21.34
21.54
19.55
18.96
19.00
19.13
17.30
15.58
19.13
21.44
89
13.39
Payout ratio%
0.40
0.40
0.40
0.40
3.12
5.53
4.44
2.38
5.31
8.52
9.80
4.44
2.00
64
1.300
Shares (diluted)M
1.359
1.418
1.334
1.307
1.415
1.569
1.562
1.463
1.639
1.291
1.316
4.63%
1.76%
63
18.68
Buyback yield%
25.18
23.48
26.17
25.72
27.35
29.02
27.71
30.65
30.93
15.79
28.85
29.02
27.50
15
0.420
D/E ratiox
1.277
1.282
1.264
1.261
1.370
1.460
1.437
1.345
1.275
1.001
0.305
1.370
1.313
85
1.400
Enterprise value¥B
1.809
2.013
2.167
2.282
2.290
2.189
2.502
2.675
2.984
0.671
1.646
5.50%
6.43%
80
1,377
LT debt¥M
280.1
325.0
345.7
402.2
472.3
551.4
605.0
678.9
744.6
107.3
297.9
13.10%
12.58%
55
Revenue
¥2.245B
5.30%
1.00×
Cost of revenue
¥1.572B
5.30%
1.00×
Operating expenses
¥382.0M
5.55%
1.02×
Property and equipment
21.24%
Cash and investments
17.55%