0.325
Revenue¥B
1.243
1.340
1.409
1.500
1.571
1.705
1.820
1.903
1.980
2.109
0.342
6.06%
6.28%
76
28.36
Revenue growth%
24.69
24.26
25.32
26.00
23.68
22.50
21.14
19.22
18.08
15.21
8.80
19.22
23.09
8
23.94
Gross margin%
25.11
28.04
29.80
28.89
26.17
24.20
23.21
24.11
25.50
23.15
2.38
24.11
25.30
14
27.25
Operating margin%
28.67
25.67
23.19
23.96
24.49
24.14
22.25
22.96
25.65
22.93
9.04
22.96
24.05
29
21.50
Net margin%
20.65
20.89
23.16
20.51
18.61
16.89
16.94
15.73
15.12
13.18
18.77
15.73
17.77
90
12.52
P/E ratio (avg)x
13.05
13.28
13.10
14.55
15.77
18.29
21.74
26.47
27.02
31.66
25.88
26.47
17.03
31
27.84
EV/EBITx
28.22
27.84
27.18
28.08
31.64
34.72
39.68
39.54
43.00
51.24
24.29
39.68
33.18
29
10.62
FCF yield (avg)%
9.01
7.21
5.19
6.24
4.95
7.04
8.80
9.94
7.79
6.24
12.72
7.79
7.13
54
7.64
FCF margin%
12.68
14.33
14.04
14.15
12.19
10.82
13.46
15.82
16.10
13.54
7.28
13.54
13.79
78
1.434
FCF / Net incomex
2.342
2.588
2.474
2.513
2.551
2.838
2.742
3.262
3.740
4.164
0.750
3.262
2.665
29
24.90
ROIC%
11.74
11.76
10.70
8.00
7.40
10.38
12.70
10.76
11.64
11.54
5.98
11.54
11.15
87
28.09
Return on equity%
7.23
9.34
8.81
8.55
6.68
5.94
5.90
6.18
3.46
3.43
24.51
5.90
6.43
24
15.31
Return on assets%
14.11
14.89
15.02
12.73
14.00
12.87
14.59
16.82
17.19
18.93
3.83
16.82
14.74
15
207.86
EPS¥
77.13
83.46
90.08
94.44
103.26
110.13
104.04
106.09
113.60
103.47
216.86
0.04%
3.86%
—
23.74
EPS growth%
11.69
13.20
13.92
12.98
15.88
13.70
12.28
13.01
12.65
9.67
15.01
12.65
13.00
91
77.05
Bookvalue per sh¥
73.56
77.52
79.13
74.12
76.39
79.48
82.65
81.04
75.71
82.89
162.84
1.65%
1.55%
—
210.96
FCF per share¥
309.70
296.12
306.32
292.59
303.45
332.34
321.50
334.85
324.47
303.21
165.47
(0.02%)
0.88%
—
128.46
Dividend per sh¥
271.96
277.93
261.11
276.36
273.90
307.37
302.43
334.58
330.27
343.97
224.53
4.66%
2.49%
—
12.76
Div yield (avg)%
24.11
23.33
21.36
24.18
25.66
24.61
26.08
24.40
25.13
28.05
27.15
25.13
24.51
13
8.13
Payout ratio%
7.14
6.39
6.82
3.85
1.12
0.40
0.40
0.40
0.40
2.93
27.27
0.40
2.02
88
9.870
Shares (diluted)M
15.16
17.46
18.39
20.44
23.25
23.19
25.80
28.22
26.53
27.50
10.27
3.41%
7.79%
7
12.35
Buyback yield%
29.72
26.95
24.89
26.75
27.15
29.98
28.58
29.18
30.30
32.73
3.93
29.98
28.88
68
0.693
D/E ratiox
0.287
0.327
0.316
0.343
0.335
0.335
0.344
0.356
0.412
0.410
1.294
0.356
0.339
53
0.655
Enterprise value¥B
2.302
2.433
2.245
2.014
2.144
2.115
1.889
1.593
1.494
1.428
1.918
(7.80%)
(3.94%)
52
0.811
LT debt¥B
0.679
0.711
0.723
0.748
0.764
0.831
0.731
0.736
0.696
0.771
1.593
0.18%
(0.11%)
46
Revenue
¥2.109B
6.28%
1.00×
Cost of revenue
¥1.359B
6.56%
1.03×
Operating expenses
¥254.9M
5.08%
0.89×
Cash and investments
13.73%