175.3
Revenue¥B
138.6
141.0
143.3
150.8
155.8
159.2
164.7
171.8
178.7
187.7
191.8
3.80%
3.53%
69
7.75
Revenue growth%
4.78
4.43
6.33
4.74
4.23
1.50
1.15
3.58
6.32
7.90
14.15
3.58
4.59
76
8.98
Gross margin%
26.81
28.42
29.97
29.56
29.39
31.30
28.54
31.20
32.74
35.08
22.66
31.30
29.77
82
25.86
Operating margin%
7.32
9.60
8.57
10.65
9.41
7.33
8.80
11.65
11.55
11.33
6.47
11.33
9.51
20
28.99
Net margin%
5.01
3.62
3.53
5.64
7.93
10.65
9.30
10.57
8.18
5.93
25.58
9.30
6.93
90
37.23
P/E ratio (avg)x
40.28
41.38
46.62
51.23
57.04
65.20
75.68
77.86
79.38
73.91
13.64
75.68
61.12
33
31.52
EV/EBITx
34.96
34.57
35.27
38.28
40.82
41.09
40.08
46.26
46.44
50.23
26.08
46.26
40.45
15
5.11
FCF yield (avg)%
9.93
11.57
8.86
6.89
3.93
4.20
4.70
4.33
5.62
6.71
18.42
4.70
6.17
19
9.11
FCF margin%
14.52
15.69
16.85
16.84
18.45
20.50
18.59
20.20
20.07
19.75
20.37
20.07
18.52
70
1.476
FCF / Net incomex
1.356
1.282
1.149
0.993
0.969
0.976
0.954
0.888
0.901
0.906
0.548
0.906
0.972
6
23.94
ROIC%
7.57
5.99
7.84
5.87
8.60
9.34
8.51
6.59
5.75
8.67
14.16
8.51
7.71
82
5.10
Return on equity%
27.00
29.08
26.17
24.72
27.02
26.44
24.32
24.67
24.55
21.77
21.56
24.55
25.44
40
14.27
Return on assets%
10.87
13.71
14.29
13.89
12.70
13.42
15.44
14.22
13.70
15.76
10.87
14.22
13.80
35
179.20
EPS¥
70.04
75.97
77.02
87.38
90.98
102.46
95.83
96.53
90.87
105.19
192.73
2.94%
4.36%
—
5.55
EPS growth%
23.44
21.12
23.65
25.74
27.50
25.32
22.41
21.36
19.99
21.14
18.80
21.36
22.93
77
175.25
Bookvalue per sh¥
238.37
252.73
237.92
242.61
279.23
256.05
273.02
314.01
347.50
383.24
94.64
6.54%
5.27%
—
239.05
FCF per share¥
266.97
271.33
293.73
302.87
344.76
332.28
314.86
311.10
301.42
320.81
174.01
(1.43%)
1.86%
—
258.45
Dividend per sh¥
137.34
130.27
133.56
127.38
127.09
146.69
163.09
189.47
218.37
242.14
59.75
13.76%
7.34%
—
10.27
Div yield (avg)%
5.82
6.55
8.82
6.08
8.18
5.59
6.74
9.70
9.92
8.99
12.46
8.99
7.46
79
7.87
Payout ratio%
28.98
29.60
31.17
28.63
30.46
27.87
30.84
31.01
29.03
29.26
8.10
29.26
29.43
86
245.7
Shares (diluted)M
189.0
187.7
183.7
169.0
163.3
165.0
165.3
165.9
177.7
194.8
246.2
3.59%
(0.11%)
87
23.57
Buyback yield%
19.69
22.08
23.29
22.00
24.28
25.49
23.54
23.53
25.41
25.12
14.07
25.12
23.53
16
0.669
D/E ratiox
1.492
1.320
1.232
1.310
1.326
1.181
1.105
1.085
1.067
1.043
1.423
1.085
1.206
88
130.8
Enterprise value¥B
28.98
28.38
27.85
27.36
25.35
24.97
25.57
23.86
21.44
19.97
132.8
(4.66%)
(3.94%)
54
52.09
LT debt¥B
216.1
241.9
273.2
280.9
298.0
312.1
367.3
429.4
444.8
523.0
150.0
11.91%
10.62%
11
Revenue
¥187.7B
3.53%
1.00×
Cost of revenue
¥118.7B
3.45%
0.99×
Operating expenses
¥30.67B
3.36%
0.98×
Goodwill & intangibles
16.51%