6.557
Revenue¥B
18.42
19.96
21.21
23.10
24.84
26.16
28.19
29.65
31.26
33.21
6.887
5.98%
6.87%
67
19.08
Revenue growth%
34.44
37.42
35.89
35.71
37.07
38.57
38.32
37.24
37.27
37.11
16.52
37.27
37.18
77
15.10
Gross margin%
16.97
17.82
19.80
22.26
20.80
21.63
24.41
26.66
27.68
30.65
28.30
26.66
21.95
53
5.38
Operating margin%
0.40
0.40
0.40
2.77
4.11
6.15
4.49
5.70
4.04
3.92
25.41
4.49
3.98
90
17.76
Net margin%
9.83
10.82
9.84
9.53
9.30
11.21
11.68
14.38
16.50
17.69
13.07
14.38
11.02
15
24.22
P/E ratio (avg)x
7.251
7.430
7.216
8.004
7.309
7.576
7.978
8.716
9.265
8.441
22.11
8.441
7.777
78
10.74
EV/EBITx
19.00
21.16
22.70
23.65
24.71
22.57
23.21
20.90
19.71
20.77
13.14
20.90
21.86
42
16.83
FCF yield (avg)%
7.41
8.74
6.96
8.58
5.64
7.07
9.32
7.69
6.53
5.36
24.68
7.07
7.24
28
14.71
FCF margin%
9.48
12.23
13.33
13.40
12.33
13.45
12.86
14.87
14.20
13.58
11.21
13.58
13.36
59
1.573
FCF / Net incomex
0.942
0.961
1.101
1.279
1.473
1.589
1.571
1.793
2.043
2.474
0.124
1.793
1.522
37
24.64
ROIC%
10.55
9.52
8.43
7.70
7.44
5.09
2.35
0.40
1.32
0.40
20.13
1.32
6.26
24
20.40
Return on equity%
9.65
10.03
11.36
9.14
8.07
6.32
7.62
9.01
11.69
9.41
17.15
9.01
9.27
55
14.05
Return on assets%
11.77
13.16
14.58
14.56
13.86
15.59
16.80
17.91
18.95
21.65
14.70
17.91
15.09
75
376.93
EPS¥
342.84
371.33
415.01
491.10
545.40
618.54
666.14
732.75
873.80
982.67
416.02
12.50%
11.51%
—
25.34
EPS growth%
16.00
15.47
12.59
13.21
10.47
12.88
15.21
12.57
12.25
12.81
22.09
12.81
12.85
5
226.47
Bookvalue per sh¥
388.51
427.94
415.41
420.72
455.47
491.20
567.50
564.60
589.05
620.40
150.26
6.38%
5.06%
—
98.27
FCF per share¥
325.07
286.34
259.85
261.69
257.64
262.17
282.44
268.88
270.60
258.40
144.58
0.06%
(1.90%)
—
114.17
Dividend per sh¥
363.78
391.28
380.03
448.31
461.74
461.29
477.23
556.83
622.20
705.12
220.35
8.84%
7.58%
—
12.23
Div yield (avg)%
32.92
30.51
29.79
30.78
30.67
29.41
26.93
27.20
29.47
27.05
5.94
27.20
29.63
82
15.57
Payout ratio%
24.86
22.16
22.61
20.02
17.23
14.62
14.26
12.31
13.29
12.81
17.74
13.29
15.92
23
48.20
Shares (diluted)M
40.74
36.83
40.23
44.52
41.31
39.92
45.51
45.75
47.56
46.64
48.58
2.46%
2.53%
23
12.98
Buyback yield%
15.94
14.95
15.53
14.43
12.72
11.70
13.37
10.84
10.84
11.92
8.82
11.70
13.05
46
1.339
D/E ratiox
0.224
0.225
0.204
0.219
0.222
0.222
0.237
0.252
0.276
0.299
1.544
0.252
0.224
28
32.38
Enterprise value¥B
25.07
25.92
27.86
24.30
21.37
19.70
18.82
17.17
15.22
14.40
28.74
(7.59%)
(4.84%)
70
7.827
LT debt¥B
3.769
3.667
3.958
3.713
3.568
3.659
3.769
3.561
3.318
3.079
17.81
(2.90%)
(1.27%)
59
Revenue
¥33.21B
6.87%
1.00×
Cost of revenue
¥17.39B
6.72%
0.99×
Operating expenses
¥6.199B
7.25%
1.04×
Cash and investments
17.86%