6.725
Revenue¥B
147.2
146.9
149.6
151.6
155.5
154.6
159.4
163.4
168.3
168.5
7.002
1.61%
1.69%
19
23.86
Revenue growth%
6.71
6.89
5.02
2.14
3.56
4.19
5.10
7.09
5.98
3.53
24.48
5.10
5.06
30
21.76
Gross margin%
23.26
21.10
24.09
22.85
22.91
23.07
22.75
21.62
21.94
21.52
5.04
21.94
22.80
90
19.82
Operating margin%
10.43
12.02
9.90
10.92
8.63
11.42
11.36
9.67
8.17
9.42
13.36
9.67
10.16
15
17.15
Net margin%
2.46
5.28
2.66
2.47
1.37
1.07
2.15
4.88
4.28
4.08
19.59
4.08
2.57
14
13.14
P/E ratio (avg)x
16.00
17.80
19.93
22.13
23.40
26.39
28.34
27.34
24.45
22.64
33.88
26.39
23.02
68
15.99
EV/EBITx
21.83
23.66
25.72
29.15
30.14
29.70
28.19
29.21
30.53
35.84
36.46
29.70
29.18
78
22.74
FCF yield (avg)%
29.71
31.34
33.08
30.81
31.83
29.21
30.96
31.87
31.99
32.67
2.73
31.87
31.59
44
19.19
FCF margin%
17.44
15.46
13.48
12.05
10.58
12.15
9.24
10.79
7.90
10.11
27.59
10.11
11.42
79
1.478
FCF / Net incomex
1.291
1.504
1.672
1.877
1.851
1.792
1.909
1.872
1.949
2.209
0.439
1.909
1.862
84
26.53
ROIC%
20.02
17.40
17.08
18.72
18.57
19.61
19.28
18.53
17.23
18.77
6.33
18.77
18.64
49
18.41
Return on equity%
8.04
5.72
4.76
6.29
4.82
7.64
5.53
3.51
2.83
1.60
24.70
3.51
5.17
88
29.36
Return on assets%
0.40
0.40
0.40
1.67
1.88
4.85
7.07
8.90
10.60
11.36
8.46
8.90
3.36
64
45.64
EPS¥
410.77
471.06
538.88
611.16
725.87
824.33
899.28
1,033
1,013
1,142
48.29
9.48%
12.29%
—
9.62
EPS growth%
7.90
5.10
2.89
4.92
6.57
6.37
4.73
2.24
2.30
2.66
29.01
2.66
4.83
39
209.48
Bookvalue per sh¥
82.39
88.60
76.73
71.57
69.06
61.96
66.43
62.53
65.34
69.42
159.07
0.10%
(2.30%)
—
105.04
FCF per share¥
159.05
152.02
167.61
193.42
199.07
200.25
186.25
191.44
219.96
236.44
65.20
3.50%
3.34%
—
113.09
Dividend per sh¥
155.35
170.85
172.59
168.81
176.48
201.32
218.12
209.05
209.85
242.84
43.60
6.59%
4.41%
—
21.95
Div yield (avg)%
28.12
28.93
29.08
27.44
26.74
28.21
30.41
32.21
31.56
31.93
13.67
31.56
29.01
65
18.68
Payout ratio%
24.07
26.50
27.43
26.69
27.63
27.76
28.61
25.77
26.37
27.92
15.67
27.76
27.06
49
158.9
Shares (diluted)M
254.2
255.6
270.0
300.5
333.6
334.6
353.5
351.7
380.5
383.3
160.7
2.82%
4.85%
55
15.98
Buyback yield%
7.76
7.33
6.31
5.74
4.48
2.40
0.40
0.61
2.39
5.38
7.68
2.39
4.93
82
0.675
D/E ratiox
0.799
0.809
0.858
0.839
0.807
0.768
0.748
0.788
0.820
0.768
0.688
0.768
0.803
92
77.27
Enterprise value¥B
100.7
96.87
92.26
99.08
99.95
95.37
101.4
95.82
94.69
100.5
106.9
0.11%
(0.03%)
42
64.65
LT debt¥B
98.37
95.77
95.76
102.3
99.75
95.33
88.83
91.06
96.15
89.86
122.2
(2.07%)
(1.18%)
63
Revenue
¥168.5B
1.69%
1.00×
Cost of revenue
¥80.67B
1.77%
1.01×
Operating expenses
¥36.45B
1.89%
1.02×