5.826
Revenue¥B
4.355
4.466
4.518
4.677
4.834
5.050
5.290
5.513
5.786
5.994
6.483
4.40%
3.50%
29
18.17
Revenue growth%
23.91
25.64
23.99
22.84
20.09
18.85
16.72
18.88
17.58
20.52
23.50
18.85
20.31
59
27.45
Gross margin%
11.61
10.55
12.26
13.12
10.67
13.16
14.23
16.99
16.35
13.73
27.58
14.23
13.14
65
23.04
Operating margin%
8.04
5.08
3.23
0.70
0.40
3.05
2.58
4.04
5.70
4.13
6.69
4.04
3.64
44
29.67
Net margin%
21.75
21.13
18.52
18.91
20.10
20.10
19.70
19.01
20.30
22.84
7.51
20.10
20.10
87
27.76
P/E ratio (avg)x
15.65
14.74
14.77
15.58
14.77
13.70
13.98
13.43
12.84
13.36
27.67
13.43
14.36
90
30.74
EV/EBITx
25.81
23.12
25.29
22.43
20.58
20.29
22.16
21.50
22.16
19.91
26.45
21.50
22.16
52
23.03
FCF yield (avg)%
15.93
15.38
15.29
16.36
17.25
14.77
13.49
16.09
15.99
14.46
19.44
14.77
15.66
63
14.57
FCF margin%
8.21
9.27
7.17
9.36
8.98
11.66
10.91
8.03
7.66
9.40
19.64
9.40
9.13
8
0.162
FCF / Net incomex
1.058
1.017
0.973
0.934
0.917
0.804
0.772
0.755
0.798
0.825
0.836
0.798
0.871
50
7.89
ROIC%
23.37
22.46
24.10
26.72
26.90
28.35
28.75
29.73
28.70
30.71
5.52
28.75
27.63
25
19.90
Return on equity%
29.11
30.23
32.76
34.29
35.80
36.94
35.42
34.66
33.92
36.06
11.86
35.42
34.47
76
11.64
Return on assets%
10.72
12.07
11.58
9.16
11.77
12.19
14.83
15.23
18.05
18.83
23.95
15.23
12.13
61
77.18
EPS¥
171.12
189.09
212.35
222.03
236.86
254.77
265.59
276.47
265.57
307.94
82.70
5.39%
6.43%
—
20.37
EPS growth%
15.68
13.31
11.75
14.61
12.62
15.20
16.59
15.39
17.17
14.99
22.29
15.39
15.10
32
183.82
Bookvalue per sh¥
166.26
148.18
131.53
144.18
156.33
164.25
154.81
143.06
150.31
152.27
71.13
(0.53%)
(1.26%)
—
164.38
FCF per share¥
226.92
223.06
220.99
245.20
245.17
229.17
243.43
228.95
223.35
237.40
97.96
(0.64%)
0.13%
—
61.28
Dividend per sh¥
50.26
44.27
41.93
37.42
40.24
38.85
36.09
35.22
32.35
28.90
52.77
(6.41%)
(6.54%)
—
24.91
Div yield (avg)%
30.09
28.26
29.03
29.59
31.79
29.49
29.05
28.18
27.20
29.91
9.56
29.05
29.27
61
26.90
Payout ratio%
12.82
10.11
9.96
6.99
8.49
6.54
7.87
8.32
6.54
5.80
6.81
6.54
8.10
56
10.44
Shares (diluted)M
12.30
12.62
14.15
14.15
15.61
15.62
14.69
16.37
17.28
17.65
10.37
2.48%
3.76%
86
7.45
Buyback yield%
6.57
7.22
6.68
7.72
8.81
9.83
11.05
12.33
12.24
9.51
19.29
11.05
9.16
87
0.335
D/E ratiox
1.307
1.306
1.261
1.148
1.158
1.292
1.429
1.451
1.457
1.532
0.936
1.451
1.306
11
5.977
Enterprise value¥B
1.799
1.864
1.992
1.988
2.284
2.555
2.975
3.423
4.014
4.627
1.174
15.17%
11.58%
49
2.374
LT debt¥B
2.234
1.908
2.034
1.829
1.809
1.849
1.979
2.153
2.130
2.108
3.509
3.11%
(2.01%)
85
Revenue
¥5.994B
3.50%
1.00×
Cost of revenue
¥3.279B
3.31%
0.98×
Operating expenses
¥1.005B
4.23%
1.07×
Cash and investments
17.34%