1.340
Revenue¥B
1.223
1.307
1.416
1.554
1.700
1.789
1.938
2.078
2.283
2.444
1.418
7.53%
8.09%
89
17.24
Revenue growth%
26.20
28.50
27.51
27.11
25.53
22.95
22.01
21.65
23.45
24.71
28.90
22.95
25.12
58
25.77
Gross margin%
14.28
14.22
16.35
13.74
12.72
13.67
10.75
11.15
13.28
11.08
11.01
11.15
13.48
82
16.99
Operating margin%
18.46
18.49
19.94
19.34
20.33
19.04
18.02
19.49
21.78
18.93
2.86
19.04
19.19
5
18.74
Net margin%
26.47
24.14
25.61
23.27
23.75
22.40
21.16
20.36
21.92
18.96
25.13
21.16
22.83
60
12.72
P/E ratio (avg)x
6.007
5.523
4.885
4.954
4.584
4.886
4.484
4.621
4.199
4.001
36.87
4.484
4.753
82
37.20
EV/EBITx
22.86
20.98
18.60
15.88
15.53
14.06
12.40
10.96
10.58
10.37
8.718
10.96
14.80
92
17.28
FCF yield (avg)%
15.08
17.26
17.06
16.19
17.68
17.51
16.11
18.56
16.35
16.70
20.39
16.70
16.88
32
16.47
FCF margin%
21.82
23.30
23.35
22.35
22.78
24.30
26.08
26.70
27.51
25.61
25.88
26.08
23.82
61
0.727
FCF / Net incomex
1.066
0.956
0.977
0.966
0.857
0.853
0.839
0.826
0.762
0.816
0.680
0.826
0.855
27
11.82
ROIC%
14.72
14.60
16.31
14.31
14.65
14.33
11.49
12.66
12.28
10.68
27.75
12.28
14.32
54
19.51
Return on equity%
14.25
15.32
17.61
14.92
15.15
12.83
12.19
12.28
10.93
12.65
25.82
12.28
13.54
60
23.56
Return on assets%
17.83
19.20
21.85
23.34
23.23
20.92
21.16
20.91
19.50
19.47
24.94
20.91
20.91
55
44.28
EPS¥
145.30
138.97
147.39
152.37
150.29
167.80
183.45
174.30
165.89
179.90
47.12
3.66%
3.23%
—
23.01
EPS growth%
22.59
24.89
27.55
26.03
27.50
29.86
28.14
26.24
27.02
28.03
6.15
28.03
27.26
57
195.52
Bookvalue per sh¥
46.47
47.54
46.61
47.13
44.13
49.85
46.59
50.25
50.42
50.61
115.36
2.78%
0.59%
—
111.38
FCF per share¥
138.78
146.13
172.62
209.78
210.26
213.06
220.65
267.35
290.72
332.85
106.90
9.62%
10.84%
—
190.22
Dividend per sh¥
85.42
97.57
111.27
105.49
105.63
116.47
123.43
137.52
146.11
168.15
125.72
9.75%
6.50%
—
14.86
Div yield (avg)%
10.52
7.97
7.24
6.16
7.36
4.37
2.50
3.35
3.32
4.60
19.39
3.35
5.38
66
21.60
Payout ratio%
20.59
18.96
18.09
20.29
22.13
22.69
24.75
27.63
27.39
26.06
26.21
26.06
22.41
46
5.409
Shares (diluted)M
7.173
8.262
9.361
10.70
11.31
11.73
11.79
12.06
12.11
13.68
5.317
3.89%
6.76%
85
8.23
Buyback yield%
25.79
23.56
23.57
24.86
27.15
29.53
29.58
31.71
32.43
30.88
20.94
30.88
28.34
27
0.946
D/E ratiox
0.301
0.288
0.310
0.304
0.311
0.337
0.373
0.419
0.408
0.431
1.418
0.408
0.324
78
2.166
Enterprise value¥B
0.951
1.086
1.286
1.385
1.322
1.283
1.453
1.618
1.835
1.918
1.225
7.72%
8.88%
34
1.189
LT debt¥B
2.331
2.471
2.585
2.251
2.363
2.449
2.485
2.528
2.674
2.521
2.265
1.30%
1.21%
23
Revenue
¥2.444B
8.09%
1.00×
Cost of revenue
¥1.711B
8.09%
1.00×
Operating expenses
¥440.5M
7.83%
0.98×
Cash and investments
18.97%
Spread over hurdle
(2.56%)