21.29
Revenue¥B
126.2
128.0
130.5
135.9
138.6
143.8
149.4
156.3
159.5
163.5
23.23
3.35%
2.75%
88
9.95
Revenue growth%
10.01
12.68
12.96
11.78
10.50
10.03
12.17
14.68
14.14
14.50
20.06
14.14
12.43
66
4.98
Gross margin%
28.42
29.09
26.89
24.68
26.80
29.11
26.46
25.52
28.35
27.15
26.07
27.15
27.02
11
16.44
Operating margin%
18.61
16.00
16.29
14.79
15.87
15.93
15.43
18.21
19.36
17.07
5.37
17.07
16.15
92
18.72
Net margin%
3.15
5.78
4.30
3.58
6.15
3.24
5.84
7.58
4.65
5.24
28.12
5.24
4.94
30
34.52
P/E ratio (avg)x
26.55
30.55
34.01
32.02
32.43
35.75
34.16
38.82
44.59
51.79
29.40
38.82
34.09
55
37.90
EV/EBITx
13.71
13.78
13.62
11.86
10.24
9.617
8.799
9.322
9.630
9.152
34.20
9.322
9.934
77
13.03
FCF yield (avg)%
21.17
18.88
19.28
18.43
18.68
19.06
17.03
16.72
16.87
15.64
17.69
16.87
18.56
30
7.84
FCF margin%
7.26
4.28
4.02
6.57
7.50
7.49
6.53
4.84
7.07
5.56
18.29
6.53
6.55
49
0.213
FCF / Net incomex
1.616
1.672
1.776
1.993
1.908
2.221
2.537
2.592
2.768
2.642
0.970
2.592
2.107
75
28.80
ROIC%
21.56
24.19
26.51
24.20
23.43
24.24
26.45
24.32
26.06
28.51
4.42
26.06
24.28
7
9.56
Return on equity%
8.61
11.27
12.09
9.62
6.75
5.17
5.46
6.09
3.72
3.77
3.41
5.17
6.42
39
7.16
Return on assets%
16.47
16.79
17.89
16.08
15.39
14.62
13.68
13.63
11.97
11.36
20.58
13.63
15.01
90
244.39
EPS¥
277.04
307.27
349.11
338.47
329.12
331.09
368.48
347.95
406.69
440.96
268.51
6.03%
5.01%
—
28.96
EPS growth%
35.96
34.64
34.61
34.85
34.50
32.43
30.20
33.04
34.30
33.21
29.37
33.04
34.40
9
146.59
Bookvalue per sh¥
69.68
71.99
81.96
90.16
89.81
91.73
95.24
103.94
117.93
107.90
173.47
3.74%
4.06%
—
220.81
FCF per share¥
270.10
311.06
355.17
400.52
389.46
380.11
416.48
439.69
501.11
562.71
238.90
7.64%
6.83%
—
99.87
Dividend per sh¥
238.05
254.12
230.26
214.05
197.29
211.46
219.53
237.27
268.09
240.64
60.55
4.05%
(0.78%)
—
20.62
Div yield (avg)%
7.73
6.73
7.52
8.93
8.60
10.91
9.61
9.41
10.71
13.42
10.36
10.71
9.17
84
4.80
Payout ratio%
31.53
29.46
32.15
31.80
30.86
29.11
31.70
30.69
29.74
28.98
25.36
29.74
30.78
18
201.5
Shares (diluted)M
245.9
278.8
309.1
351.5
360.2
349.9
367.3
361.0
378.0
435.3
204.8
3.86%
5.47%
45
6.82
Buyback yield%
25.99
24.75
26.69
29.42
31.69
31.33
28.73
30.21
30.31
28.25
28.90
30.21
29.07
41
0.316
D/E ratiox
1.528
1.635
1.600
1.735
1.707
1.848
2.180
2.419
2.433
2.756
1.106
2.419
1.791
54
76.40
Enterprise value¥B
72.98
74.73
81.27
91.10
86.50
80.29
81.18
81.57
94.38
102.9
147.1
3.54%
3.59%
18
44.63
LT debt¥B
18.17
17.29
18.28
17.87
15.89
14.17
14.41
13.98
13.94
14.18
119.2
(2.26%)
(2.22%)
28
Revenue
¥163.5B
2.75%
1.00×
Cost of revenue
¥102.4B
2.84%
1.01×
Operating expenses
¥17.88B
1.96%
0.93×