0.846
Revenue¥B
0.796
0.829
0.858
0.897
0.966
1.020
1.097
1.174
1.217
1.282
0.877
5.83%
5.24%
69
2.61
Revenue growth%
28.59
25.84
25.99
25.95
26.25
28.19
25.51
26.93
29.87
30.91
22.20
28.19
26.59
10
4.39
Gross margin%
14.09
15.83
16.66
13.74
14.04
11.24
13.68
16.23
15.31
13.95
24.56
13.95
14.06
27
27.08
Operating margin%
6.82
6.52
6.11
8.45
7.36
7.20
5.12
2.58
0.40
2.33
19.04
2.58
6.32
82
27.96
Net margin%
4.36
4.00
4.92
2.70
4.08
1.76
0.48
0.40
0.40
0.40
13.35
0.40
2.23
7
13.07
P/E ratio (avg)x
16.19
17.42
17.81
21.19
24.32
27.55
32.77
37.42
40.95
45.31
30.07
37.42
25.94
86
19.70
EV/EBITx
32.19
34.39
36.26
37.11
34.76
32.42
36.67
39.59
37.32
34.21
34.67
36.67
35.51
11
27.77
FCF yield (avg)%
4.21
5.78
7.37
5.22
4.83
5.20
4.74
4.68
4.87
2.98
12.92
4.74
4.85
79
25.47
FCF margin%
15.42
17.33
15.59
14.97
17.69
17.90
16.41
15.97
13.09
12.15
15.18
15.97
15.78
14
0.298
FCF / Net incomex
0.953
1.020
1.106
1.100
1.117
1.311
1.338
1.285
1.353
1.375
0.618
1.338
1.201
82
25.57
ROIC%
7.02
6.83
6.77
5.17
5.64
3.40
0.42
3.03
2.39
1.68
27.35
2.39
4.29
35
19.13
Return on equity%
17.56
17.83
17.61
17.61
15.98
14.04
14.43
17.23
17.32
17.57
17.97
17.23
17.44
23
25.34
Return on assets%
20.01
20.39
23.35
25.02
24.88
23.29
20.89
22.71
22.87
21.87
27.34
22.71
22.79
46
431.51
EPS¥
153.75
170.88
199.76
216.29
207.13
225.18
261.42
289.39
328.21
339.92
468.39
10.41%
8.65%
—
3.93
EPS growth%
26.12
23.45
21.87
23.57
24.76
24.73
24.42
22.64
19.76
18.08
19.84
22.64
23.51
86
114.34
Bookvalue per sh¥
112.97
121.56
120.99
132.25
130.81
142.30
148.10
149.38
159.12
161.63
441.34
4.32%
3.45%
—
146.01
FCF per share¥
319.50
321.08
346.03
356.67
371.89
345.30
340.93
383.54
372.87
403.18
236.57
1.63%
1.57%
—
337.40
Dividend per sh¥
269.04
279.15
271.73
301.42
353.52
412.80
470.75
544.98
631.38
731.55
414.89
15.66%
10.51%
—
2.67
Div yield (avg)%
19.80
16.97
19.56
17.91
18.66
20.18
22.63
22.86
24.27
26.30
4.42
22.86
19.99
66
9.58
Payout ratio%
16.97
15.03
15.48
17.34
17.27
18.63
17.45
18.22
17.64
17.55
20.50
17.64
17.39
28
1.589
Shares (diluted)M
1.686
1.749
1.710
1.681
1.897
1.702
1.886
1.953
1.756
1.947
1.590
0.51%
1.69%
76
26.10
Buyback yield%
22.23
20.88
21.72
19.65
22.25
23.98
23.37
24.84
22.92
21.89
23.16
23.37
22.24
49
0.343
D/E ratiox
1.065
1.052
0.989
0.936
0.861
0.875
0.860
0.877
0.952
0.900
0.979
0.877
0.918
12
899.1
Enterprise value¥M
869.7
876.3
830.2
948.9
875.5
899.0
899.5
839.3
796.2
730.1
283.0
(3.57%)
(0.91%)
32
257.8
LT debt¥M
865.7
735.6
623.7
530.0
564.0
566.3
522.4
482.4
507.7
445.0
955.7
(4.63%)
(6.55%)
90
Revenue
¥1.282B
5.24%
1.00×
Cost of revenue
¥734.3M
5.10%
0.99×
Operating expenses
¥286.4M
5.33%
1.01×
Cash and investments
19.81%