0.388
Revenue¥B
1.377
1.437
1.487
1.521
1.569
1.610
1.688
1.788
1.846
1.945
0.426
4.39%
4.05%
92
17.68
Revenue growth%
13.42
12.92
12.70
13.73
16.42
15.17
15.72
15.10
14.13
16.12
12.74
15.17
14.62
16
24.90
Gross margin%
1.76
0.40
0.40
1.05
1.35
3.55
5.17
4.19
6.87
9.07
26.30
5.17
2.65
19
23.37
Operating margin%
15.79
16.42
17.15
17.20
18.72
17.79
18.71
19.48
18.86
21.38
16.34
18.86
18.25
39
13.29
Net margin%
11.88
11.10
13.17
16.08
14.22
12.02
13.22
10.87
11.13
10.80
23.03
11.13
11.95
45
32.44
P/E ratio (avg)x
58.32
65.72
74.73
86.73
101.7
104.4
123.4
118.1
115.7
132.4
9.792
118.1
103.1
72
37.26
EV/EBITx
30.04
28.86
31.44
33.87
38.54
43.30
47.84
54.50
49.36
48.89
6.114
48.89
40.92
29
10.63
FCF yield (avg)%
11.88
10.63
11.01
11.00
13.09
11.72
13.59
12.75
15.01
17.43
28.94
13.59
12.32
50
4.50
FCF margin%
20.27
20.08
20.15
20.90
23.83
23.10
25.24
23.83
25.16
23.23
25.22
23.83
23.16
31
0.430
FCF / Net incomex
0.504
0.594
0.649
0.763
0.755
0.868
1.017
0.996
1.065
1.039
0.631
1.017
0.816
64
23.91
ROIC%
4.20
5.93
3.35
5.95
4.07
5.29
3.59
2.85
1.09
2.86
14.62
2.86
3.83
79
29.07
Return on equity%
18.20
19.14
16.80
18.77
19.25
21.74
19.49
18.29
20.74
18.35
17.98
19.49
18.96
24
21.77
Return on assets%
18.45
16.77
17.08
15.10
17.72
20.05
19.17
21.61
22.21
20.82
17.87
20.82
18.81
26
108.97
EPS¥
141.56
135.75
132.30
122.45
106.16
112.30
115.15
116.52
113.16
99.89
112.60
(1.21%)
(3.17%)
—
28.69
EPS growth%
6.80
5.22
3.11
2.93
3.51
1.57
0.40
3.23
0.40
0.40
28.24
0.40
3.02
50
115.57
Bookvalue per sh¥
59.70
58.33
62.88
70.69
71.13
70.60
79.21
74.79
84.22
85.28
33.99
3.70%
3.90%
—
95.88
FCF per share¥
70.07
73.76
67.43
61.76
62.73
62.98
63.13
69.02
67.00
66.24
103.97
1.10%
0.57%
—
159.40
Dividend per sh¥
111.80
119.00
112.64
122.31
118.59
131.61
142.38
147.07
164.85
159.61
94.89
6.12%
3.12%
—
12.57
Div yield (avg)%
28.63
26.33
28.17
30.50
32.38
30.49
28.28
30.49
28.03
27.38
24.23
28.28
28.46
31
13.80
Payout ratio%
9.26
11.21
9.07
6.39
7.99
10.24
12.02
14.12
14.21
14.56
8.89
14.12
10.73
47
5.742
Shares (diluted)M
6.459
7.652
7.771
8.836
10.30
11.68
13.41
15.23
17.39
19.08
5.515
13.12%
12.88%
56
9.75
Buyback yield%
7.53
10.35
11.31
9.64
11.15
13.21
12.22
11.53
11.65
9.99
6.02
11.65
11.23
53
0.865
D/E ratiox
1.603
1.802
2.007
2.177
2.377
2.623
2.537
2.698
3.047
3.445
0.835
2.698
2.457
27
1.332
Enterprise value¥B
0.427
0.491
0.543
0.602
0.588
0.602
0.613
0.610
0.627
0.632
1.027
1.44%
3.93%
82
0.559
LT debt¥B
0.768
0.805
0.706
0.742
0.700
0.641
0.696
0.620
0.632
0.539
1.341
(5.10%)
(3.17%)
71
Revenue
¥1.945B
4.05%
1.00×
Cost of revenue
¥1.361B
4.05%
1.00×
Operating expenses
¥246.4M
4.10%
1.00×
Cash and investments
16.73%