1.170
Revenue¥B
1.083
1.158
1.262
1.370
1.464
1.578
1.659
1.810
1.924
1.212
1.316
7.03%
7.62%
52
23.38
Revenue growth%
9.44
9.63
6.65
7.22
7.95
7.87
6.18
5.23
6.83
16.93
9.99
6.83
7.54
40
29.90
Gross margin%
21.96
21.17
21.15
23.31
23.67
21.93
21.63
19.04
18.98
26.36
18.47
21.63
21.78
92
5.89
Operating margin%
31.91
33.62
34.14
33.49
36.05
37.46
37.64
38.37
39.99
10.38
27.01
37.64
35.09
14
28.25
Net margin%
25.72
23.96
23.04
21.19
23.13
21.98
24.27
26.70
29.40
26.20
17.75
24.27
23.99
52
12.07
P/E ratio (avg)x
20.99
18.78
17.80
19.55
21.26
19.24
18.43
19.59
19.82
35.00
17.08
19.59
19.57
67
18.63
EV/EBITx
29.08
32.74
34.99
38.24
34.98
39.35
36.71
36.42
40.27
27.37
30.16
36.71
35.71
81
2.63
FCF yield (avg)%
21.02
23.45
20.61
20.66
22.72
21.63
18.86
19.30
20.90
3.67
17.64
20.90
20.78
56
17.77
FCF margin%
8.53
8.67
6.60
7.55
10.10
9.88
12.34
11.28
11.97
8.84
17.55
11.28
9.28
50
1.725
FCF / Net incomex
2.201
2.288
2.215
2.413
2.506
2.706
3.171
3.281
3.671
0.918
0.433
3.171
2.459
72
3.14
ROIC%
16.12
16.93
17.78
20.18
18.50
20.53
20.47
19.24
18.45
18.39
6.13
19.24
18.48
88
28.89
Return on equity%
17.23
19.15
17.88
18.49
19.89
19.39
16.72
17.31
16.94
7.52
5.40
17.31
18.18
54
29.08
Return on assets%
0.40
0.40
0.40
2.41
1.35
0.40
0.40
0.95
0.60
21.22
5.52
0.60
0.50
34
36.98
EPS¥
96.15
100.86
102.75
117.73
129.37
125.77
128.70
147.08
155.14
39.64
46.11
5.67%
6.54%
—
14.73
EPS growth%
26.86
24.52
23.77
21.55
19.54
16.62
17.21
16.92
16.92
9.26
7.30
16.92
20.55
81
40.10
Bookvalue per sh¥
109.59
114.56
113.90
131.50
131.22
155.38
150.13
157.26
173.48
113.99
79.50
5.70%
5.39%
—
46.26
FCF per share¥
91.24
81.62
70.32
62.27
56.89
56.02
55.43
54.83
48.79
125.31
65.29
(4.76%)
(7.27%)
—
87.22
Dividend per sh¥
55.39
52.47
50.01
47.14
46.26
44.56
45.61
44.65
44.83
27.00
26.36
(1.00%)
(2.16%)
—
5.15
Div yield (avg)%
31.41
31.84
29.29
26.56
23.89
21.31
19.01
17.39
16.87
20.06
29.60
19.01
25.22
79
13.42
Payout ratio%
8.54
5.81
3.89
1.65
0.40
0.40
0.40
0.40
0.40
9.05
24.97
0.40
1.03
73
7.534
Shares (diluted)M
11.88
11.60
12.16
14.04
16.40
18.47
21.27
21.51
24.96
7.557
7.637
12.20%
9.65%
83
13.42
Buyback yield%
7.91
7.21
5.28
5.18
5.26
2.77
4.57
3.06
0.64
29.64
8.60
3.06
5.22
55
1.410
D/E ratiox
1.887
1.647
1.809
1.790
1.642
1.423
1.494
1.637
1.740
0.331
0.445
1.637
1.694
47
0.632
Enterprise value¥B
2.025
1.995
2.025
2.002
1.869
2.092
1.969
1.985
1.967
0.354
1.792
(0.35%)
0.66%
75
0.438
LT debt¥B
0.897
0.825
0.808
0.864
0.836
0.923
0.978
0.923
0.983
1.473
0.979
2.61%
0.45%
57
Revenue
¥1.924B
7.62%
1.00×
Cost of revenue
¥975.8M
7.51%
0.99×
Operating expenses
¥310.9M
7.89%
1.02×
Cash and investments
18.67%