2.062
Revenue¥B
4.072
4.159
4.234
4.364
4.588
4.798
5.052
5.354
5.622
5.902
2.187
5.17%
4.45%
18
3.79
Revenue growth%
34.44
34.82
32.78
34.36
36.54
35.26
36.48
36.80
35.05
36.24
4.98
36.24
35.15
78
26.56
Gross margin%
22.31
24.60
22.24
24.01
21.92
22.88
24.85
22.40
21.05
22.06
17.59
22.40
22.36
15
2.02
Operating margin%
3.71
6.14
4.33
3.07
2.22
2.53
0.40
0.40
0.91
0.40
2.83
0.40
2.37
7
17.62
Net margin%
26.33
26.09
28.76
30.98
29.41
31.59
33.40
36.21
35.78
36.08
10.33
35.78
31.29
44
24.58
P/E ratio (avg)x
35.79
32.05
33.24
34.93
31.65
33.95
35.57
38.39
41.72
43.53
12.09
38.39
35.25
81
22.51
EV/EBITx
9.112
9.341
9.126
8.860
8.793
9.008
8.488
8.410
8.241
7.308
16.66
8.410
8.826
80
24.53
FCF yield (avg)%
15.90
14.53
16.73
14.70
14.98
15.87
16.31
14.35
14.28
16.49
28.28
15.87
15.42
12
19.20
FCF margin%
7.14
6.41
4.37
5.56
5.65
6.63
6.15
8.05
6.07
4.72
26.83
6.15
6.11
18
0.295
FCF / Net incomex
2.359
2.769
2.865
3.385
3.974
4.563
5.063
5.847
6.890
7.995
1.412
5.847
4.269
90
22.70
ROIC%
18.35
19.02
20.73
23.09
21.57
22.99
23.20
23.93
25.50
23.90
12.26
23.90
23.04
84
23.97
Return on equity%
6.16
4.26
2.62
4.94
7.71
7.20
8.41
8.60
9.06
9.90
28.23
8.60
7.45
70
19.51
Return on assets%
10.85
10.55
12.46
10.99
13.71
15.63
13.88
16.07
17.30
14.96
8.87
15.63
13.80
28
66.48
EPS¥
70.59
79.31
84.97
77.40
83.35
90.79
98.44
100.52
104.75
101.95
71.66
4.11%
4.83%
—
2.87
EPS growth%
5.01
3.63
3.98
5.11
2.67
3.98
5.32
3.28
2.97
3.61
19.40
3.61
3.80
26
211.73
Bookvalue per sh¥
96.69
100.87
110.63
98.21
99.73
97.16
91.11
86.36
94.21
94.28
194.61
(1.12%)
0.17%
—
135.99
FCF per share¥
228.67
224.90
229.61
217.15
205.13
219.80
198.99
209.86
215.01
231.92
125.91
2.49%
(0.13%)
—
118.01
Dividend per sh¥
442.82
439.24
416.75
483.82
516.46
598.39
591.82
631.02
649.92
747.09
286.05
7.66%
4.91%
—
9.89
Div yield (avg)%
3.82
2.52
3.40
5.93
7.78
8.13
8.42
10.69
13.15
14.54
7.37
10.69
7.96
12
19.15
Payout ratio%
17.45
19.52
19.73
19.08
18.22
20.68
22.31
23.35
22.50
24.14
2.61
22.50
20.21
26
11.49
Shares (diluted)M
10.25
10.35
9.986
11.10
10.63
12.08
11.11
10.39
11.34
12.73
11.61
3.67%
1.73%
79
6.54
Buyback yield%
23.45
25.09
24.32
26.14
24.50
22.69
20.71
22.24
24.83
27.10
13.16
22.69
24.41
55
0.313
D/E ratiox
0.641
0.717
0.742
0.788
0.880
0.969
1.028
1.032
1.173
1.181
0.781
1.032
0.925
37
1.904
Enterprise value¥B
3.342
3.365
3.332
3.502
3.207
2.915
2.732
2.879
2.919
2.625
5.969
(3.93%)
(3.05%)
25
1.874
LT debt¥B
3.707
3.246
2.897
3.014
2.849
2.813
3.038
2.770
3.041
2.913
4.503
0.44%
(2.42%)
80
Revenue
¥5.902B
4.45%
1.00×
Cost of revenue
¥3.714B
4.37%
0.99×
Operating expenses
¥1.320B
4.08%
0.97×
Cash and investments
14.92%
Property and equipment
14.70%
Spread over hurdle
(2.01%)