1.118
Revenue¥B
3.559
3.817
4.241
4.632
5.081
5.637
6.217
6.843
7.596
8.414
1.246
10.61%
9.98%
91
19.64
Revenue growth%
30.94
29.67
27.75
27.66
27.47
26.14
28.81
27.84
28.30
30.70
20.43
28.30
28.07
52
5.05
Gross margin%
14.72
12.40
10.07
11.02
8.07
7.01
4.69
6.12
6.07
7.67
16.01
6.12
7.87
63
6.48
Operating margin%
3.38
4.14
3.05
1.44
0.40
0.40
3.28
3.79
3.72
2.06
20.75
3.28
3.16
76
29.77
Net margin%
28.87
29.41
31.92
30.61
29.57
29.10
26.13
28.21
26.69
26.40
10.91
26.69
28.99
30
27.88
P/E ratio (avg)x
10.65
11.32
9.896
10.50
9.418
10.02
9.158
8.665
7.748
7.293
13.89
8.665
9.657
38
32.81
EV/EBITx
50.41
50.51
54.05
63.77
67.98
79.61
77.95
78.42
88.49
102.1
13.95
79.61
72.96
54
16.14
FCF yield (avg)%
26.69
23.71
21.52
22.64
20.45
22.25
19.39
19.09
17.03
18.37
4.42
19.09
20.99
81
15.28
FCF margin%
9.97
8.21
10.34
8.32
9.09
7.74
8.57
6.24
9.21
8.95
26.59
8.57
8.76
14
1.319
FCF / Net incomex
0.408
0.395
0.418
0.429
0.446
0.456
0.516
0.571
0.534
0.566
0.674
0.534
0.451
43
3.59
ROIC%
8.38
7.22
6.04
8.89
8.79
6.54
3.83
5.86
4.63
3.80
11.54
4.63
6.29
63
4.09
Return on equity%
28.91
30.80
32.08
33.36
33.33
34.05
31.18
31.25
32.40
30.03
18.10
31.25
31.66
22
19.38
Return on assets%
6.44
4.68
1.78
0.40
0.40
0.40
0.40
0.47
1.59
2.17
8.77
0.47
1.03
53
334.45
EPS¥
325.74
334.82
349.25
368.77
371.06
395.10
410.32
397.79
418.97
465.73
352.60
4.65%
4.83%
—
10.42
EPS growth%
29.59
30.45
30.45
27.96
25.91
23.42
20.77
19.23
21.93
23.58
26.65
21.93
24.75
88
258.49
Bookvalue per sh¥
165.80
158.53
178.89
181.61
196.86
183.73
199.40
219.53
218.53
205.51
84.70
0.86%
3.23%
—
229.40
FCF per share¥
93.67
91.79
93.38
89.71
82.58
83.56
75.08
66.80
64.84
65.01
59.67
(4.67%)
(4.15%)
—
373.87
Dividend per sh¥
166.14
184.98
200.41
229.12
258.37
245.31
230.01
222.82
228.22
262.10
326.82
0.29%
4.64%
—
2.53
Div yield (avg)%
14.78
13.11
13.56
16.24
14.33
17.17
14.80
13.13
10.55
9.84
12.53
13.13
13.94
93
29.00
Payout ratio%
20.37
20.64
22.25
19.84
21.31
20.06
18.29
15.78
18.06
18.70
25.94
18.29
19.95
49
10.71
Shares (diluted)M
8.940
9.919
9.972
9.498
9.153
9.106
8.026
8.081
8.501
8.793
10.84
(0.80%)
(0.02%)
45
13.01
Buyback yield%
7.71
8.11
9.63
7.59
4.94
5.52
7.20
8.79
7.38
9.14
10.80
7.38
7.65
61
0.844
D/E ratiox
0.454
0.453
0.427
0.390
0.341
0.347
0.313
0.335
0.299
0.273
0.515
0.313
0.344
60
2.754
Enterprise value¥B
5.338
6.041
5.629
5.593
6.415
6.886
6.389
6.333
6.870
7.115
0.646
2.09%
2.17%
84
3.597
LT debt¥B
2.583
2.648
2.656
2.890
2.675
2.554
2.608
2.853
2.814
2.970
4.110
2.11%
0.62%
6
Revenue
¥8.414B
9.98%
1.00×
Cost of revenue
¥4.480B
9.96%
1.00×
Operating expenses
¥2.061B
9.83%
0.99×
Cash and investments
16.03%