0.102
Revenue¥B
1.281
1.331
1.389
1.462
1.482
1.555
1.565
1.592
1.663
1.724
0.111
3.07%
3.44%
15
11.91
Revenue growth%
22.28
22.30
20.47
19.23
17.73
17.01
18.51
16.28
19.15
16.92
24.63
17.01
18.83
91
2.65
Gross margin%
21.24
20.67
20.04
19.96
17.50
17.88
19.99
17.80
15.40
17.63
22.42
17.80
18.92
82
12.28
Operating margin%
22.83
23.94
25.95
27.77
29.28
27.35
30.04
27.34
26.69
27.56
14.17
27.35
27.34
41
9.34
Net margin%
31.68
29.20
32.17
32.66
31.88
31.36
33.88
36.83
35.88
34.07
29.00
34.07
32.42
55
31.57
P/E ratio (avg)x
28.00
28.91
32.01
31.12
28.05
30.63
28.55
28.48
30.11
26.78
8.714
28.55
28.73
30
37.87
EV/EBITx
37.11
36.04
39.67
42.63
43.46
46.01
41.86
42.61
42.30
38.96
32.95
42.30
42.08
10
13.88
FCF yield (avg)%
13.84
13.26
15.91
17.44
17.01
16.60
19.57
16.62
16.17
16.69
23.71
16.62
16.61
32
13.69
FCF margin%
19.55
17.49
18.39
15.40
13.31
13.22
14.73
12.90
15.49
12.68
20.51
13.22
15.07
35
1.118
FCF / Net incomex
0.098
0.100
0.109
0.121
0.117
0.125
0.116
0.113
0.107
0.110
1.000
0.113
0.112
85
9.16
ROIC%
14.43
16.02
18.79
21.13
19.48
17.23
16.72
17.52
16.82
14.03
7.54
16.82
17.03
69
14.00
Return on equity%
15.30
17.75
20.17
20.88
18.05
19.77
21.62
19.57
20.10
20.73
5.24
20.10
19.93
67
19.79
Return on assets%
5.28
5.95
4.17
5.42
7.18
8.38
8.36
9.82
7.00
8.11
23.47
8.36
7.09
30
72.35
EPS¥
127.73
131.63
143.88
153.42
147.14
147.25
136.86
141.81
150.27
163.62
79.49
2.15%
1.96%
—
21.57
EPS growth%
19.67
18.13
20.91
18.51
15.73
15.61
12.96
12.83
15.04
12.73
10.94
12.96
15.67
71
85.59
Bookvalue per sh¥
76.30
82.39
93.23
109.04
110.61
125.65
145.69
146.49
164.61
171.68
83.77
9.19%
9.47%
—
68.30
FCF per share¥
83.58
100.94
114.20
116.44
128.27
148.12
158.10
177.20
194.52
219.29
149.54
11.32%
10.19%
—
176.24
Dividend per sh¥
177.75
174.08
194.33
181.76
198.48
202.69
232.09
251.28
289.66
269.52
186.09
6.31%
5.84%
—
22.83
Div yield (avg)%
23.62
22.77
22.12
25.12
25.17
25.29
23.98
22.63
20.78
23.09
22.70
23.09
23.36
37
10.42
Payout ratio%
4.48
2.91
1.70
0.80
0.40
0.40
1.96
0.40
0.40
1.99
9.62
0.40
1.25
94
6.696
Shares (diluted)M
6.325
6.001
6.091
5.644
5.304
5.635
6.261
6.875
6.316
6.094
6.709
2.81%
(0.91%)
72
18.39
Buyback yield%
15.71
13.69
14.82
12.62
15.48
16.22
17.64
16.14
18.78
16.49
23.25
16.49
15.92
71
0.280
D/E ratiox
1.355
1.353
1.619
1.657
1.652
1.612
1.647
1.781
1.803
2.174
1.602
1.781
1.649
45
0.356
Enterprise value¥B
0.560
0.591
0.647
0.615
0.575
0.564
0.558
0.499
0.478
0.481
1.034
(3.51%)
(1.77%)
81
1.399
LT debt¥B
0.421
0.416
0.443
0.458
0.438
0.460
0.478
0.414
0.385
0.334
1.504
(5.26%)
(2.92%)
55
Revenue
¥1.724B
3.44%
1.00×
Cost of revenue
¥1.207B
3.44%
1.00×
Operating expenses
¥339.9M
3.16%
0.97×
Cash and investments
18.26%
Spread over hurdle
(0.89%)