37.50
Revenue¥B
29.91
31.06
32.42
33.93
36.13
38.73
41.88
43.38
45.59
49.10
39.43
6.33%
5.52%
79
29.29
Revenue growth%
19.38
18.46
19.38
18.54
18.01
16.62
15.60
17.42
14.66
12.58
19.47
15.60
17.71
40
27.73
Gross margin%
21.26
22.25
22.86
20.95
21.20
19.85
21.90
24.26
26.30
28.52
7.79
24.26
22.08
57
29.44
Operating margin%
0.40
1.96
0.80
2.75
2.71
2.79
4.92
6.14
4.09
5.82
17.73
4.92
2.77
48
23.55
Net margin%
12.31
11.87
10.78
13.32
12.50
14.91
14.49
13.16
14.84
13.43
15.00
14.49
13.24
16
8.683
P/E ratio (avg)x
27.15
27.24
24.44
25.49
23.56
25.56
25.47
24.91
23.80
23.02
19.10
24.91
25.19
19
36.45
EV/EBITx
25.10
27.78
27.99
24.38
21.83
22.28
22.93
21.03
18.26
19.95
22.77
21.03
22.60
34
13.19
FCF yield (avg)%
19.97
17.07
14.65
17.59
14.64
16.86
14.61
16.75
19.26
20.13
16.30
16.86
16.97
87
24.05
FCF margin%
1.10
2.57
0.67
0.40
1.02
0.40
0.40
2.93
1.10
0.40
4.84
0.40
0.85
37
1.489
FCF / Net incomex
2.256
2.215
2.155
2.504
2.790
2.941
3.110
3.359
3.822
4.057
1.599
3.359
2.865
86
24.15
ROIC%
3.75
6.35
5.95
3.82
2.66
3.11
0.85
2.93
0.40
2.05
5.16
2.05
3.02
49
25.79
Return on equity%
0.46
2.22
3.79
6.09
5.69
8.26
6.46
5.65
5.97
7.10
11.02
6.46
5.83
57
22.27
Return on assets%
5.38
6.19
6.93
6.80
4.05
3.48
3.95
1.97
0.40
2.83
15.55
2.83
4.00
82
153.04
EPS¥
137.33
151.44
167.02
177.97
192.02
198.18
221.23
234.34
259.76
255.75
167.88
5.90%
7.65%
—
19.51
EPS growth%
9.12
6.77
7.73
7.34
9.83
12.16
12.37
12.13
13.22
10.37
12.04
12.16
10.10
58
208.42
Bookvalue per sh¥
270.40
306.48
333.27
315.68
313.26
298.84
286.71
271.43
316.51
349.86
100.80
2.23%
2.26%
—
68.39
FCF per share¥
57.29
58.04
66.11
75.10
85.01
78.17
78.34
84.89
85.65
85.48
257.78
0.11%
4.99%
—
292.30
Dividend per sh¥
189.18
190.70
187.43
180.33
163.07
174.52
171.61
164.83
177.58
189.42
83.65
3.04%
0.09%
—
15.23
Div yield (avg)%
24.10
26.13
28.19
28.95
30.62
33.59
31.60
31.16
29.35
30.53
24.59
31.16
29.94
47
10.47
Payout ratio%
23.91
26.90
28.54
29.54
26.71
26.87
29.08
28.82
27.78
28.88
11.53
28.82
28.16
41
183.0
Shares (diluted)M
185.6
206.2
225.4
248.1
280.5
254.6
236.3
213.5
215.5
213.4
181.9
(5.32%)
1.48%
6
17.47
Buyback yield%
1.12
0.40
0.82
2.44
2.81
5.09
4.19
2.33
5.09
3.10
9.38
4.19
2.62
93
1.423
D/E ratiox
1.617
1.586
1.713
1.769
1.963
2.031
2.270
2.472
2.453
2.415
1.377
2.415
1.997
68
16.15
Enterprise value¥B
62.27
67.34
69.74
69.69
68.93
76.91
92.90
104.8
111.3
117.7
27.29
11.30%
6.91%
78
15.19
LT debt¥B
9.632
10.69
10.52
11.46
11.77
11.01
10.80
12.02
11.25
12.47
41.68
1.16%
3.10%
24
Revenue
¥49.10B
5.52%
1.00×
Cost of revenue
¥23.02B
5.95%
1.04×
Operating expenses
¥10.93B
4.87%
0.94×
Goodwill & intangibles
17.35%