129.5
Revenue¥B
55.40
58.26
61.23
64.39
69.75
74.08
80.11
86.35
92.93
100.6
144.9
7.60%
6.98%
49
18.02
Revenue growth%
26.37
24.53
26.09
27.96
27.53
30.34
28.75
31.10
32.10
32.46
28.95
31.10
28.35
54
17.43
Gross margin%
28.89
29.39
32.23
32.34
35.34
38.28
38.73
38.61
40.92
42.75
28.44
38.73
36.81
17
24.86
Operating margin%
5.78
2.85
3.36
5.55
4.09
5.41
6.33
5.01
6.89
4.74
13.69
5.41
5.21
40
29.82
Net margin%
20.15
22.69
24.38
26.84
28.85
31.73
30.15
32.41
35.16
36.97
24.86
32.41
29.50
84
8.042
P/E ratio (avg)x
23.38
26.99
27.08
30.85
32.22
34.16
38.64
42.77
41.77
41.12
22.88
41.12
33.19
31
7.201
EV/EBITx
26.21
29.40
34.71
36.94
38.52
40.49
43.42
50.40
59.62
63.50
13.61
50.40
39.50
89
12.02
FCF yield (avg)%
15.56
17.70
20.14
18.76
16.14
14.21
14.09
15.94
16.13
18.20
12.79
15.94
16.14
14
6.42
FCF margin%
12.23
14.05
14.42
16.34
16.23
14.00
13.00
10.45
13.00
11.06
4.04
13.00
13.50
53
0.490
FCF / Net incomex
0.220
0.242
0.243
0.224
0.229
0.249
0.225
0.238
0.223
0.243
1.000
0.238
0.234
76
14.64
ROIC%
23.61
24.00
24.88
25.13
26.46
25.60
26.05
24.93
25.48
22.71
20.67
25.48
25.03
39
17.34
Return on equity%
17.12
18.69
18.25
20.54
20.05
17.79
17.11
15.27
13.55
11.41
29.02
15.27
17.45
76
2.01
Return on assets%
26.07
26.29
27.17
26.48
25.21
25.77
26.55
23.79
22.32
23.24
27.24
23.79
25.92
38
479.67
EPS¥
482.91
500.46
480.00
460.33
443.86
406.32
429.34
451.72
444.25
452.36
512.52
0.38%
(0.62%)
—
29.81
EPS growth%
0.40
0.40
0.40
0.40
0.40
1.06
2.62
0.81
0.40
0.40
12.13
0.81
0.40
91
195.32
Bookvalue per sh¥
167.26
170.97
157.96
172.67
164.18
158.42
176.61
169.62
156.81
168.71
474.51
0.55%
1.29%
—
264.53
FCF per share¥
399.62
362.16
347.74
350.24
336.50
297.59
274.30
271.19
276.12
264.00
514.43
(4.74%)
(4.65%)
—
86.74
Dividend per sh¥
116.34
115.87
124.66
123.95
121.79
118.88
118.41
113.77
109.74
112.42
137.28
(1.59%)
0.56%
—
4.87
Div yield (avg)%
23.37
24.75
26.28
27.33
29.11
29.04
26.26
25.67
28.31
30.02
27.46
28.31
26.80
6
4.58
Payout ratio%
12.59
10.76
11.92
13.52
15.41
18.19
20.02
19.31
21.94
19.58
9.03
19.58
16.80
49
89.12
Shares (diluted)M
90.13
86.32
75.89
82.14
81.50
87.96
85.46
77.72
73.76
65.43
86.04
(4.30%)
(3.99%)
93
24.20
Buyback yield%
20.28
18.08
16.95
16.89
19.18
21.02
20.54
22.16
22.52
21.14
2.53
21.14
20.41
78
1.141
D/E ratiox
1.960
2.204
2.480
2.904
3.339
3.478
3.491
3.852
3.823
4.326
0.456
3.823
3.409
42
49.07
Enterprise value¥B
112.4
121.6
131.0
142.5
150.2
149.0
149.5
143.1
129.3
127.8
123.4
(3.17%)
0.45%
35
84.22
LT debt¥B
59.66
54.36
49.25
42.88
43.39
45.84
38.77
34.14
30.96
27.17
38.28
(8.94%)
(9.01%)
42
Revenue
¥100.6B
6.98%
1.00×
Cost of revenue
¥58.15B
7.01%
1.00×
Operating expenses
¥23.85B
6.68%
0.97×
Goodwill & intangibles
17.81%