22.54
Revenue¥B
42.19
45.94
50.26
53.03
57.15
60.32
64.10
69.28
74.67
79.75
23.10
6.89%
7.33%
92
20.30
Revenue growth%
30.41
33.00
34.00
32.09
31.35
29.29
29.37
29.64
29.96
28.33
19.97
29.37
30.19
28
16.20
Gross margin%
36.35
35.01
36.82
35.93
33.56
32.71
31.84
30.67
29.66
27.01
27.83
30.67
33.14
21
28.99
Operating margin%
16.28
15.16
17.51
16.03
17.14
18.99
20.17
22.64
24.38
24.03
19.10
22.64
18.25
72
14.00
Net margin%
19.68
20.49
17.76
17.93
20.66
23.64
22.99
23.16
25.22
23.03
8.07
23.16
21.82
86
36.79
P/E ratio (avg)x
9.050
8.983
10.44
11.72
13.55
13.96
15.73
16.23
16.46
17.46
31.32
16.23
13.76
51
22.57
EV/EBITx
51.28
57.91
66.62
69.99
80.87
94.28
100.5
113.9
116.4
130.9
16.27
113.9
87.57
22
3.21
FCF yield (avg)%
20.61
19.10
18.30
17.96
19.69
16.71
19.66
17.38
14.70
17.06
20.55
17.06
18.13
14
14.42
FCF margin%
18.79
19.58
21.38
21.16
22.89
20.74
23.50
21.73
24.14
23.51
25.75
23.50
21.56
17
0.755
FCF / Net incomex
1.732
1.883
1.641
1.575
1.578
1.679
1.545
1.553
1.405
1.479
0.893
1.545
1.576
46
9.04
ROIC%
24.25
25.36
27.76
25.47
28.30
27.45
27.50
24.90
24.70
23.49
22.05
24.90
25.41
14
6.64
Return on equity%
1.17
0.62
0.40
0.40
0.40
2.64
2.50
2.90
5.66
7.88
3.50
2.90
1.84
18
6.21
Return on assets%
22.40
19.69
17.51
18.63
15.97
14.95
13.02
14.40
17.11
19.21
5.98
14.95
17.31
7
122.23
EPS¥
267.22
251.64
267.11
282.26
247.47
238.77
250.83
241.07
222.42
218.29
129.75
(2.48%)
(3.28%)
—
3.75
EPS growth%
18.31
17.23
18.08
17.56
17.76
19.89
20.09
18.87
18.69
20.25
14.49
19.89
18.50
80
212.69
Bookvalue per sh¥
76.85
75.28
80.30
81.79
76.44
75.69
65.63
58.39
61.08
55.97
266.91
(6.04%)
(3.16%)
—
452.48
FCF per share¥
356.13
337.81
326.62
346.27
344.54
332.21
361.78
320.75
331.54
345.73
146.31
0.07%
(0.71%)
—
310.60
Dividend per sh¥
400.60
405.69
414.81
456.89
410.56
420.12
465.02
509.19
516.85
469.37
299.61
2.71%
0.52%
—
23.85
Div yield (avg)%
16.73
18.54
18.88
18.69
16.75
17.23
14.70
16.17
14.15
14.88
15.63
14.88
16.74
84
20.57
Payout ratio%
8.56
7.86
6.44
7.80
10.69
8.07
7.05
6.55
8.37
10.96
20.18
8.07
7.97
75
180.1
Shares (diluted)M
184.0
206.5
193.5
208.3
211.8
234.4
224.4
211.0
235.6
241.4
178.0
2.65%
3.09%
91
22.09
Buyback yield%
19.29
21.78
21.22
20.17
17.77
20.61
21.67
19.06
20.34
18.37
10.28
20.34
20.25
52
0.674
D/E ratiox
1.423
1.397
1.450
1.559
1.521
1.375
1.465
1.360
1.183
1.004
1.580
1.360
1.410
65
17.58
Enterprise value¥B
129.6
126.0
116.0
122.3
116.3
116.5
113.7
101.4
105.5
97.10
25.19
(3.54%)
(2.54%)
23
7.566
LT debt¥B
86.06
93.05
93.48
105.1
97.20
96.15
90.65
82.23
85.49
84.99
75.05
(2.65%)
(1.01%)
27
Revenue
¥79.75B
7.33%
1.00×
Cost of revenue
¥55.14B
7.35%
1.00×
Operating expenses
¥8.087B
7.89%
1.05×