7.915
Revenue¥B
14.15
15.12
15.73
16.20
17.13
17.90
18.94
19.91
20.69
22.00
8.100
5.14%
4.98%
60
20.97
Revenue growth%
30.18
32.16
34.98
32.60
31.06
33.31
31.67
34.62
34.58
36.01
6.89
34.58
32.96
44
8.28
Gross margin%
27.88
29.18
28.15
30.22
29.58
31.16
28.59
26.24
24.96
22.00
14.79
26.24
28.37
79
14.37
Operating margin%
25.83
25.14
28.12
29.60
29.20
27.27
25.07
27.36
29.62
28.70
16.86
27.36
27.74
24
14.97
Net margin%
2.39
3.67
1.99
1.66
2.98
5.32
3.40
0.58
0.40
0.40
2.64
0.58
2.19
55
15.10
P/E ratio (avg)x
27.62
26.54
29.52
28.47
25.91
26.54
24.57
25.28
26.84
24.20
20.70
25.28
26.54
70
26.17
EV/EBITx
22.24
22.52
21.86
23.71
26.37
25.59
28.34
25.98
28.82
30.91
34.71
28.34
25.79
79
4.70
FCF yield (avg)%
21.61
21.19
22.88
24.74
23.35
23.75
22.74
24.76
25.81
28.78
7.84
24.76
23.55
7
16.54
FCF margin%
1.81
0.40
0.40
0.40
3.35
1.17
3.54
5.98
5.40
5.92
2.56
5.40
2.58
73
0.960
FCF / Net incomex
0.403
0.446
0.501
0.569
0.574
0.527
0.569
0.549
0.524
0.511
1.621
0.527
0.526
49
28.90
ROIC%
12.54
10.50
10.89
10.27
11.39
12.41
9.48
10.94
10.41
10.73
5.12
10.73
10.81
49
24.51
Return on equity%
13.79
12.36
11.49
12.11
11.92
10.88
13.52
10.62
11.57
10.21
20.39
10.88
11.75
45
24.20
Return on assets%
30.59
29.40
32.24
30.86
28.46
31.05
30.55
28.90
30.26
29.34
19.83
30.26
30.40
49
24.49
EPS¥
107.90
125.89
148.54
154.52
179.17
175.51
188.48
185.26
217.61
229.75
27.13
5.10%
7.74%
—
15.14
EPS growth%
13.08
11.37
9.05
12.00
13.50
13.60
11.75
13.70
13.08
12.46
10.59
13.08
12.77
11
48.03
Bookvalue per sh¥
87.86
87.61
85.79
91.41
110.00
114.53
132.17
141.45
142.10
139.74
87.79
4.90%
6.28%
—
23.20
FCF per share¥
69.84
71.87
73.04
62.87
55.81
54.92
57.50
60.48
65.46
63.11
71.53
2.49%
(0.92%)
—
22.51
Dividend per sh¥
81.65
89.43
89.65
85.76
92.45
85.28
83.12
89.13
83.67
85.11
62.55
(1.64%)
1.33%
—
26.39
Div yield (avg)%
16.02
18.95
18.73
19.98
17.43
19.29
22.16
19.40
22.25
24.53
15.69
22.16
19.35
80
20.19
Payout ratio%
23.01
24.22
26.25
25.60
27.80
27.49
29.86
32.06
32.57
30.60
4.03
30.60
27.65
58
87.83
Shares (diluted)M
82.29
76.50
70.94
76.58
76.40
68.10
74.36
80.15
88.98
82.17
89.42
1.47%
(0.79%)
15
23.63
Buyback yield%
22.16
21.09
19.75
18.45
21.32
19.93
22.67
21.05
20.49
18.44
28.31
20.49
20.77
56
0.224
D/E ratiox
1.563
1.625
1.471
1.367
1.283
1.277
1.172
1.172
1.122
1.131
1.414
1.172
1.280
24
18.16
Enterprise value¥B
19.49
21.94
22.55
21.47
21.07
19.73
18.45
18.63
17.89
17.26
1.908
(3.91%)
(0.86%)
46
0.984
LT debt¥B
6.997
6.653
6.277
6.337
6.069
6.092
6.455
6.543
6.600
7.163
7.077
3.37%
(0.73%)
75
Revenue
¥22.00B
4.98%
1.00×
Cost of revenue
¥12.49B
4.95%
1.00×
Operating expenses
¥5.516B
5.20%
1.02×
Cash and investments
18.30%