2.156
Revenue¥B
2.017
2.063
2.107
2.148
2.164
2.223
2.281
2.351
2.387
2.398
2.307
2.07%
2.12%
17
21.23
Revenue growth%
15.58
18.24
17.38
20.23
20.54
22.18
21.36
19.55
18.86
20.18
30.00
20.18
19.86
15
6.22
Gross margin%
7.06
10.05
12.17
13.19
16.07
13.97
12.43
12.69
14.94
12.84
9.91
12.84
12.77
68
13.06
Operating margin%
24.79
24.58
24.97
25.29
22.75
22.26
24.46
26.55
28.41
26.21
4.98
26.21
24.88
64
23.49
Net margin%
11.28
11.76
10.96
8.87
6.78
6.62
7.75
10.16
7.99
9.74
29.96
7.99
9.31
12
10.31
P/E ratio (avg)x
42.06
44.69
47.56
53.10
48.77
52.18
48.12
52.75
51.87
52.14
15.36
52.14
50.32
58
19.82
EV/EBITx
28.74
28.57
29.69
27.99
30.07
28.58
24.42
24.13
21.88
18.89
10.95
24.13
28.28
82
12.11
FCF yield (avg)%
24.16
22.08
21.23
21.59
21.91
20.67
17.95
18.35
20.60
18.00
11.02
18.35
20.95
54
16.78
FCF margin%
0.40
0.52
0.40
0.40
0.40
1.19
0.40
0.40
0.40
1.78
25.89
0.40
0.40
31
1.168
FCF / Net incomex
1.172
1.151
1.136
1.121
1.273
1.415
1.527
1.740
2.027
2.311
0.630
1.740
1.344
44
12.37
ROIC%
23.98
24.03
23.26
24.00
26.03
24.36
25.94
27.97
26.54
23.92
15.14
25.94
24.20
19
3.98
Return on equity%
14.73
12.71
13.72
15.85
16.99
16.93
16.08
16.18
17.31
16.72
7.30
16.72
16.13
6
4.42
Return on assets%
8.39
8.84
6.41
7.12
9.18
11.35
10.51
11.36
13.09
15.43
19.84
11.36
9.84
35
78.13
EPS¥
135.61
148.00
141.07
141.74
154.94
180.12
191.62
197.01
201.28
192.58
84.40
4.45%
3.52%
—
20.93
EPS growth%
10.84
9.95
12.25
14.46
12.44
11.10
9.57
6.86
8.34
5.79
6.63
8.34
10.40
60
88.59
Bookvalue per sh¥
70.36
79.07
83.74
84.21
85.79
99.36
97.18
96.69
98.35
100.46
97.58
3.21%
4.73%
—
90.03
FCF per share¥
93.42
98.83
95.22
100.79
99.76
98.95
104.80
109.78
103.65
112.91
107.01
2.51%
1.92%
—
120.31
Dividend per sh¥
165.22
163.46
176.08
173.43
192.56
181.53
180.62
172.39
189.82
201.44
98.04
0.91%
2.03%
—
16.77
Div yield (avg)%
14.50
16.14
18.73
20.12
17.63
20.30
18.21
19.34
16.66
19.26
22.36
19.26
18.47
94
3.17
Payout ratio%
30.39
27.76
27.81
29.50
30.42
31.31
33.96
34.30
34.13
32.57
25.45
33.96
30.87
75
8.257
Shares (diluted)M
8.043
8.744
7.913
8.024
7.639
7.559
7.824
8.372
7.441
7.972
8.591
0.86%
(0.53%)
28
17.68
Buyback yield%
15.90
18.64
18.58
15.95
13.98
12.37
12.18
11.40
9.52
6.95
26.89
11.40
13.18
21
1.097
D/E ratiox
0.578
0.609
0.639
0.608
0.550
0.522
0.550
0.477
0.451
0.483
0.500
0.483
0.550
23
2.025
Enterprise value¥B
3.060
3.409
3.529
4.215
4.134
4.860
5.399
5.279
5.923
6.560
2.988
9.67%
8.59%
11
1.862
LT debt¥B
2.753
3.179
3.518
3.707
4.071
4.009
4.282
4.825
4.718
5.152
0.535
4.83%
6.99%
21
Revenue
¥2.398B
2.12%
1.00×
Cost of revenue
¥1.217B
2.23%
1.01×
Operating expenses
¥574.9M
2.06%
0.99×
Cash and investments
16.47%