0.276
Revenue¥B
6.266
6.401
6.562
6.707
6.687
6.655
6.625
6.716
6.689
6.676
0.292
(0.03%)
0.63%
49
12.75
Revenue growth%
21.53
21.43
21.21
23.75
25.10
26.60
29.05
26.42
27.84
28.30
25.19
27.84
25.76
79
27.61
Gross margin%
27.90
28.20
30.42
30.25
32.19
32.27
29.73
27.32
26.56
28.32
23.93
28.32
29.02
82
29.67
Operating margin%
24.99
23.58
21.10
20.73
18.22
18.97
19.55
17.76
20.05
22.28
4.18
19.55
20.39
38
4.17
Net margin%
9.84
12.81
14.53
13.50
16.05
15.63
13.33
11.96
14.90
12.12
22.13
13.33
13.41
26
17.35
P/E ratio (avg)x
31.81
37.10
36.29
39.54
42.62
47.81
51.90
59.93
69.10
78.74
15.25
59.93
45.21
11
33.11
EV/EBITx
59.48
70.96
74.19
76.52
80.47
78.47
83.13
97.40
107.9
121.0
31.42
97.40
79.47
81
15.00
FCF yield (avg)%
25.53
26.05
24.19
23.51
21.73
23.84
23.34
22.71
22.52
22.66
7.54
22.71
23.42
34
9.08
FCF margin%
21.61
19.61
21.31
22.59
25.58
28.44
31.18
30.59
28.96
27.97
3.51
28.96
26.77
33
0.699
FCF / Net incomex
1.699
1.535
1.383
1.501
1.464
1.504
1.320
1.384
1.206
1.235
1.238
1.320
1.424
75
12.64
ROIC%
10.41
8.62
7.03
8.64
10.51
11.06
8.87
10.36
11.45
13.70
10.66
11.06
10.38
67
16.35
Return on equity%
17.54
15.48
13.48
16.12
17.06
17.20
15.05
15.61
15.25
15.76
9.02
15.61
15.68
82
10.17
Return on assets%
0.79
1.00
3.47
6.04
8.28
9.17
9.04
9.20
11.88
13.03
2.46
9.20
8.66
28
51.57
EPS¥
246.30
262.85
270.30
294.46
326.38
344.61
329.01
375.01
423.93
419.04
54.62
5.13%
6.22%
—
6.20
EPS growth%
9.64
10.25
11.74
12.49
14.97
15.60
13.51
10.77
12.76
9.81
4.01
12.76
12.11
59
116.11
Bookvalue per sh¥
255.69
258.76
278.44
263.35
278.89
263.81
282.65
274.10
276.55
278.33
96.21
(0.04%)
1.83%
—
249.74
FCF per share¥
248.81
264.78
299.02
307.27
352.26
386.37
379.18
396.54
383.58
396.28
104.86
2.38%
4.41%
—
233.89
Dividend per sh¥
106.31
119.58
114.92
134.20
139.03
161.13
167.02
178.79
188.18
207.01
98.86
8.29%
8.75%
—
23.15
Div yield (avg)%
29.73
32.19
33.69
30.80
31.96
29.01
29.16
27.99
25.22
25.02
14.20
27.99
29.45
13
13.90
Payout ratio%
17.91
19.56
17.55
18.19
16.74
15.55
13.52
13.91
11.25
8.97
17.67
13.52
16.15
76
8.611
Shares (diluted)M
9.548
10.79
11.37
10.91
11.83
11.34
12.28
11.89
10.75
10.05
8.963
(3.20%)
0.74%
24
15.37
Buyback yield%
24.17
21.30
21.84
24.79
22.74
25.39
26.67
25.49
24.48
24.12
19.11
25.39
24.33
68
1.425
D/E ratiox
0.633
0.539
0.562
0.508
0.512
0.444
0.375
0.373
0.380
0.335
1.531
0.375
0.476
50
1.848
Enterprise value¥B
6.889
6.795
8.005
9.495
9.274
9.018
9.103
10.10
11.71
11.61
3.395
4.60%
5.59%
44
1.878
LT debt¥B
3.129
3.482
3.452
3.082
3.150
3.351
3.200
3.544
3.642
3.252
2.136
0.64%
1.52%
62
Revenue
¥6.676B
0.63%
1.00×
Cost of revenue
¥4.205B
0.57%
0.99×
Operating expenses
¥1.324B
0.85%
1.02×
Cash and investments
16.80%
Goodwill & intangibles
15.34%
Spread over hurdle
15.68%