242.8
Revenue¥B
282.2
293.3
291.9
299.9
298.3
304.3
304.6
301.7
299.1
306.5
252.0
0.54%
1.21%
51
8.49
Revenue growth%
17.97
19.45
16.63
14.66
13.00
14.36
16.54
14.76
14.86
13.82
9.46
14.76
14.81
57
24.57
Gross margin%
20.34
19.43
20.88
21.74
23.31
22.22
20.29
19.87
19.62
17.74
3.22
19.87
20.32
19
19.05
Operating margin%
23.28
23.29
22.06
23.08
22.43
23.69
24.03
21.50
24.13
21.83
4.69
23.69
23.18
20
18.75
Net margin%
25.61
23.37
23.38
21.39
18.85
20.95
21.45
20.30
19.69
19.91
2.15
20.30
21.17
32
7.475
P/E ratio (avg)x
15.90
14.80
14.05
12.99
12.73
13.85
14.22
13.62
12.77
13.68
15.15
13.68
13.77
66
23.13
EV/EBITx
20.85
19.12
16.51
15.29
13.19
13.15
12.10
11.40
10.58
9.316
13.06
11.40
13.17
19
4.34
FCF yield (avg)%
27.27
27.28
28.03
29.41
28.57
26.76
26.37
27.47
27.79
26.15
11.08
26.76
27.38
38
4.13
FCF margin%
11.60
14.10
16.20
17.30
16.37
17.43
19.09
21.02
22.98
25.25
15.76
21.02
17.36
50
0.909
FCF / Net incomex
1.492
1.704
1.844
2.170
2.571
2.773
2.807
3.099
3.518
4.084
0.465
3.099
2.672
49
11.29
ROIC%
4.91
3.22
1.49
3.45
0.89
3.39
4.79
3.84
6.02
7.73
18.11
4.79
3.64
77
4.40
Return on equity%
27.89
25.16
24.41
21.66
18.97
21.43
23.91
26.24
26.71
23.93
16.87
23.93
24.17
62
21.97
Return on assets%
10.67
12.81
14.99
17.81
14.91
14.07
15.97
14.31
14.71
13.14
3.51
14.31
14.51
46
189.66
EPS¥
103.06
91.70
97.84
91.38
95.19
95.30
91.76
102.67
106.37
115.04
201.71
3.86%
1.61%
—
4.87
EPS growth%
26.66
28.41
25.43
22.53
24.47
26.55
28.09
28.89
28.45
29.40
28.55
28.45
27.37
66
133.08
Bookvalue per sh¥
55.51
53.26
51.38
46.64
48.40
53.84
56.67
57.66
62.24
55.00
133.37
2.59%
0.82%
—
222.87
FCF per share¥
338.52
342.18
408.63
423.22
498.48
539.36
588.59
659.65
711.12
755.92
111.72
8.68%
9.39%
—
72.80
Dividend per sh¥
129.59
146.16
149.18
144.21
157.83
170.37
175.57
184.76
202.77
189.52
159.59
3.73%
4.52%
—
22.22
Div yield (avg)%
19.67
21.42
24.38
27.26
29.25
31.60
29.91
27.27
24.66
24.41
2.39
27.27
25.96
20
12.26
Payout ratio%
3.63
4.99
6.44
4.31
3.91
5.22
7.95
8.22
5.89
5.04
12.15
5.89
5.13
24
0.718
Shares (diluted)B
0.851
0.897
0.967
0.973
0.997
1.101
1.300
1.326
1.384
1.396
0.711
6.95%
6.29%
94
25.63
Buyback yield%
3.81
4.07
4.33
4.56
2.81
5.41
6.16
5.01
5.57
8.00
10.87
5.57
4.79
68
0.351
D/E ratiox
0.195
0.221
0.213
0.234
0.236
0.268
0.278
0.286
0.304
0.293
0.299
0.286
0.252
81
98.58
Enterprise value¥B
213.9
229.2
209.1
188.4
202.1
184.6
187.1
192.7
194.9
194.1
145.9
(0.80%)
(2.23%)
36
134.3
LT debt¥B
82.05
82.55
76.19
73.84
74.03
64.23
69.50
69.71
65.06
59.03
81.27
(4.43%)
(4.34%)
73
Revenue
¥306.5B
1.21%
1.00×
Cost of revenue
¥214.6B
1.21%
1.00×
Operating expenses
¥59.67B
1.39%
1.02×
Cash and investments
17.60%
Spread over hurdle
(1.98%)