0.361
Revenue¥B
1.940
2.012
2.080
2.132
2.159
2.255
2.295
2.386
2.506
2.591
0.401
3.72%
3.34%
54
8.41
Revenue growth%
2.45
0.40
2.93
1.81
1.73
1.61
0.40
0.40
0.40
0.40
27.12
0.40
1.00
32
3.26
Gross margin%
5.90
7.23
7.53
8.30
9.99
7.99
10.00
10.67
8.67
8.51
5.00
8.67
8.40
62
4.07
Operating margin%
14.53
14.32
12.90
12.09
9.14
8.45
6.40
3.72
1.04
3.36
6.62
3.72
8.80
45
16.33
Net margin%
19.74
18.17
20.12
20.61
19.47
17.64
15.26
13.72
14.63
13.63
23.89
14.63
17.90
94
22.56
P/E ratio (avg)x
11.28
11.93
13.15
12.77
12.54
12.62
14.45
14.30
15.87
15.63
26.18
14.45
12.96
50
25.57
EV/EBITx
16.04
14.40
15.41
16.46
17.30
18.73
16.20
16.74
17.13
15.31
16.20
16.74
16.33
56
19.22
FCF yield (avg)%
13.57
15.64
16.88
15.77
18.48
17.10
19.41
16.74
15.59
17.20
8.75
17.10
16.81
37
21.02
FCF margin%
4.34
5.60
7.53
9.87
10.02
9.05
8.41
6.17
7.63
9.24
13.70
8.41
8.02
85
0.248
FCF / Net incomex
2.045
2.059
1.949
2.029
2.163
2.122
1.995
1.996
2.163
2.272
0.757
2.122
2.052
34
14.04
ROIC%
27.80
28.43
28.30
25.50
24.02
21.30
20.92
20.86
21.18
20.30
14.40
20.92
22.66
38
19.18
Return on equity%
2.98
0.62
0.40
0.40
1.85
1.14
3.39
5.65
3.87
2.68
21.04
3.39
2.27
69
27.02
Return on assets%
10.52
11.36
9.34
8.70
11.62
12.89
15.67
16.25
13.96
13.83
2.53
13.96
12.25
32
53.77
EPS¥
92.93
97.52
95.92
104.96
111.83
128.72
134.74
159.84
176.62
185.71
59.83
10.68%
8.41%
—
14.30
EPS growth%
26.42
28.21
27.30
25.33
23.19
20.87
23.70
20.76
20.00
20.79
25.56
20.79
23.45
12
10.13
Bookvalue per sh¥
45.29
41.61
38.58
36.64
33.81
36.20
35.53
37.88
37.08
37.61
28.81
2.15%
(2.55%)
—
46.25
FCF per share¥
21.16
21.75
25.92
29.88
34.55
34.86
38.26
38.49
39.42
42.79
30.15
4.37%
8.73%
—
54.83
Dividend per sh¥
53.33
57.00
57.90
58.60
61.67
61.81
67.21
62.33
69.40
73.97
53.80
3.70%
2.66%
—
9.18
Div yield (avg)%
22.20
24.24
21.77
20.75
22.04
20.98
19.47
19.02
21.47
20.53
17.58
20.53
21.23
22
10.79
Payout ratio%
27.25
24.75
24.11
22.73
24.30
24.28
24.67
22.99
22.73
22.07
11.55
22.99
24.19
71
23.64
Shares (diluted)M
35.42
40.67
41.72
45.06
50.40
57.05
58.40
59.41
55.44
59.72
24.64
3.45%
5.61%
6
3.49
Buyback yield%
3.73
6.40
5.17
4.28
3.77
4.50
6.08
7.60
5.04
2.85
23.61
5.04
4.77
82
1.578
D/E ratiox
1.612
1.653
1.626
1.675
1.639
1.592
1.529
1.444
1.395
1.518
0.930
1.518
1.602
41
1.253
Enterprise value¥B
2.640
2.715
3.114
3.444
3.908
3.648
3.742
3.779
3.958
4.067
1.203
0.81%
5.46%
12
0.429
LT debt¥B
0.332
0.335
0.329
0.344
0.353
0.306
0.265
0.276
0.259
0.247
1.902
(6.93%)
(4.25%)
86
Revenue
¥2.591B
3.34%
1.00×
Cost of revenue
¥1.814B
3.34%
1.00×
Operating expenses
¥479.5M
3.26%
0.99×
Cash and investments
15.93%