1.119
Revenue¥B
1.409
1.525
1.647
1.742
1.868
1.998
2.090
2.265
2.375
2.491
1.199
5.93%
6.52%
50
29.42
Revenue growth%
5.68
5.66
5.11
5.01
6.91
9.26
12.04
10.85
13.65
15.25
4.90
12.04
8.09
12
21.87
Gross margin%
27.57
26.46
29.22
30.08
32.41
34.43
35.35
33.73
36.10
34.11
7.24
34.43
33.07
36
20.94
Operating margin%
25.88
26.77
28.37
28.23
30.58
29.38
32.20
34.78
35.86
33.51
19.34
33.51
29.98
27
6.12
Net margin%
27.36
29.87
29.94
30.89
28.32
28.91
31.49
33.70
35.24
33.90
6.57
33.70
30.41
14
22.03
P/E ratio (avg)x
12.77
12.59
12.22
13.46
13.22
11.97
12.55
12.79
14.18
15.70
21.31
12.79
12.78
19
26.83
EV/EBITx
12.00
12.70
13.49
13.93
13.87
15.64
15.49
17.71
18.86
19.42
28.85
17.71
14.71
33
13.85
FCF yield (avg)%
24.40
22.91
22.51
24.83
23.72
21.85
24.35
26.15
26.43
28.56
2.76
26.15
24.38
28
24.32
FCF margin%
27.40
27.43
28.39
28.42
27.56
29.87
29.55
29.79
29.24
27.30
15.70
29.55
28.41
20
0.687
FCF / Net incomex
0.318
0.342
0.381
0.368
0.425
0.428
0.467
0.524
0.517
0.554
1.630
0.517
0.427
73
25.76
ROIC%
3.31
2.99
1.98
1.02
0.44
0.40
1.66
1.31
1.97
3.29
10.39
1.66
1.82
83
16.82
Return on equity%
5.68
7.13
5.66
8.26
8.19
9.32
6.42
8.69
5.83
8.69
22.24
8.69
7.66
48
8.74
Return on assets%
25.58
23.10
22.04
19.49
17.21
16.19
14.62
14.32
11.96
9.16
28.74
14.32
16.70
56
161.35
EPS¥
125.06
139.68
145.17
148.17
167.11
158.67
149.78
169.70
184.59
181.47
176.85
1.66%
2.70%
—
19.94
EPS growth%
11.56
9.73
7.74
5.97
6.82
5.65
7.82
7.12
4.38
6.40
11.37
6.40
6.97
58
186.40
Bookvalue per sh¥
203.75
224.41
240.80
246.22
236.68
237.07
248.94
276.69
288.43
317.07
174.16
6.02%
6.11%
—
72.11
FCF per share¥
151.58
180.08
217.58
234.15
258.84
258.84
263.52
299.56
316.88
381.16
149.28
8.05%
9.61%
—
32.58
Dividend per sh¥
153.14
152.23
149.48
134.44
147.28
134.01
120.77
113.23
108.40
116.49
57.92
(4.58%)
(2.35%)
—
19.07
Div yield (avg)%
29.60
30.22
27.43
25.55
27.36
26.43
24.92
23.84
21.16
22.78
7.12
23.84
25.99
37
4.71
Payout ratio%
15.35
14.86
13.52
16.49
18.04
17.54
18.52
17.33
19.60
16.89
18.80
17.54
17.11
72
3.038
Shares (diluted)M
4.176
4.609
4.646
4.405
4.068
3.981
3.988
3.918
4.108
4.060
3.126
(0.04%)
0.14%
37
12.49
Buyback yield%
2.24
0.40
0.40
0.78
1.74
1.67
3.73
1.62
3.33
3.48
25.47
3.33
1.71
54
1.309
D/E ratiox
0.536
0.607
0.599
0.619
0.621
0.629
0.624
0.615
0.724
0.731
1.449
0.629
0.620
7
2.094
Enterprise value¥B
2.375
2.628
3.018
3.327
3.667
3.922
3.749
4.154
4.233
4.729
1.860
5.22%
6.47%
8
2.343
LT debt¥B
1.953
2.078
2.258
2.088
2.207
2.470
2.263
2.446
2.442
2.224
1.295
0.15%
1.38%
48
Revenue
¥2.491B
6.52%
1.00×
Cost of revenue
¥1.489B
6.53%
1.00×
Operating expenses
¥414.3M
6.91%
1.04×
Cash and investments
14.10%