0.753
Revenue¥B
2.494
2.765
3.019
3.213
3.530
3.785
4.159
4.608
4.981
5.411
0.834
8.92%
8.84%
33
25.76
Revenue growth%
16.14
13.28
11.91
12.31
10.83
8.18
6.79
5.73
6.62
8.80
27.88
6.79
9.82
34
8.46
Gross margin%
18.47
18.59
17.94
16.28
14.36
15.98
13.49
13.39
13.85
12.88
19.65
13.49
15.17
49
11.80
Operating margin%
21.85
24.03
26.41
24.36
27.08
26.29
25.74
24.97
25.94
25.02
17.07
25.74
25.38
82
24.51
Net margin%
19.88
17.81
16.53
18.47
19.01
19.21
18.64
15.97
16.96
16.31
22.09
16.96
18.14
20
24.42
P/E ratio (avg)x
39.17
46.75
53.28
62.84
65.05
73.33
86.16
85.25
103.2
123.5
24.72
86.16
69.19
79
11.74
EV/EBITx
34.74
36.30
40.05
44.00
50.14
50.52
57.49
55.16
54.99
62.77
25.04
55.16
50.33
16
20.40
FCF yield (avg)%
18.32
16.54
18.33
20.35
18.61
16.81
13.84
12.71
12.69
13.33
17.96
13.33
16.67
58
26.40
FCF margin%
14.41
12.16
13.22
10.62
12.93
14.24
15.07
13.76
14.50
15.57
7.49
14.50
14.00
87
1.605
FCF / Net incomex
0.447
0.412
0.385
0.416
0.430
0.441
0.480
0.463
0.479
0.509
0.684
0.479
0.444
83
5.89
ROIC%
11.99
12.18
13.46
13.42
12.71
11.15
11.27
10.43
8.21
6.94
23.32
10.43
11.63
60
13.50
Return on equity%
30.85
33.81
34.44
34.31
31.48
32.54
32.78
33.24
32.85
35.33
3.06
32.85
33.04
77
3.86
Return on assets%
16.86
14.34
13.31
16.08
15.92
13.09
10.46
12.25
11.71
9.73
17.05
11.71
13.20
20
16.80
EPS¥
70.08
67.84
79.02
92.73
91.67
85.90
91.72
102.18
96.73
106.51
17.21
3.05%
5.19%
—
9.05
EPS growth%
13.29
15.45
12.87
12.26
12.04
13.66
13.25
11.25
11.89
12.31
15.24
12.31
12.59
43
67.65
Bookvalue per sh¥
135.56
134.16
159.58
155.48
167.91
173.85
191.89
189.43
187.90
197.74
37.39
3.32%
4.97%
—
86.35
FCF per share¥
118.72
125.83
121.98
135.89
133.66
154.37
178.26
188.80
219.50
261.03
30.59
14.32%
7.84%
—
61.22
Dividend per sh¥
17.46
16.39
15.73
14.68
14.36
15.32
15.30
15.42
15.84
15.41
70.91
1.42%
(1.85%)
—
23.25
Div yield (avg)%
25.39
24.77
24.59
23.57
25.35
26.70
29.15
30.58
30.19
28.38
27.50
29.15
26.05
12
13.02
Payout ratio%
0.79
0.63
3.03
5.95
4.84
7.54
6.11
5.05
7.79
5.73
14.09
6.11
5.39
26
29.61
Shares (diluted)M
26.39
26.97
29.60
30.99
34.22
31.33
32.77
30.79
31.63
32.77
28.78
(0.86%)
1.32%
69
7.49
Buyback yield%
4.18
3.63
3.02
3.30
2.32
3.58
3.76
6.13
7.28
4.43
14.16
4.43
3.70
41
1.605
D/E ratiox
1.088
1.046
1.008
0.906
0.956
0.993
0.967
0.955
1.070
1.055
0.332
0.993
1.000
66
2.162
Enterprise value¥B
0.691
0.706
0.767
0.862
0.913
0.974
1.094
1.008
1.032
1.027
1.411
2.37%
4.42%
26
1.863
LT debt¥B
2.699
2.672
2.859
2.835
2.990
3.181
3.499
3.734
3.402
3.791
1.713
4.86%
3.52%
25
Revenue
¥5.411B
8.84%
1.00×
Cost of revenue
¥3.093B
8.87%
1.00×
Operating expenses
¥776.0M
8.09%
0.93×
Cash and investments
19.72%