308.4
Revenue¥B
181.0
199.6
211.0
229.3
251.2
276.0
293.5
318.6
343.9
378.1
338.4
8.53%
8.38%
8
9.81
Revenue growth%
14.36
12.85
10.84
9.35
9.37
7.91
5.26
7.86
9.86
10.25
7.30
7.91
9.62
33
19.04
Gross margin%
8.36
8.88
9.54
10.60
13.42
13.18
15.18
16.34
16.67
19.46
7.23
16.34
13.30
51
12.58
Operating margin%
14.16
12.27
10.47
8.26
6.64
9.62
10.91
8.00
5.91
8.28
25.50
8.28
8.95
48
6.73
Net margin%
28.82
31.45
30.91
33.17
35.77
34.88
31.90
32.12
33.16
35.80
21.32
33.16
32.64
5
20.01
P/E ratio (avg)x
13.66
12.72
13.31
14.75
16.26
18.68
20.64
22.15
25.06
23.79
11.37
22.15
17.47
41
27.10
EV/EBITx
8.295
7.679
7.555
7.642
6.918
7.266
7.017
6.247
6.043
5.254
8.646
6.247
7.141
48
27.66
FCF yield (avg)%
0.40
0.40
2.34
3.68
1.07
0.40
0.40
1.24
0.40
0.40
26.92
0.40
0.40
42
25.01
FCF margin%
16.20
13.66
13.78
13.30
14.66
17.47
18.57
16.78
15.46
12.58
20.88
16.78
15.06
78
0.506
FCF / Net incomex
3.007
3.069
3.603
3.576
4.137
4.319
4.788
5.493
6.288
7.437
1.756
5.493
4.228
77
9.77
ROIC%
21.60
20.38
18.82
20.64
21.71
24.68
26.19
24.73
23.08
25.02
4.61
24.73
22.40
60
13.72
Return on equity%
30.55
29.10
29.54
28.32
28.03
30.03
29.46
28.65
29.20
27.68
11.99
29.20
29.15
15
19.23
Return on assets%
5.67
4.91
6.68
6.43
6.61
8.90
8.13
9.60
11.82
13.27
21.23
9.60
7.40
81
346.66
EPS¥
849.13
882.48
1,017
1,091
1,126
1,126
1,119
1,091
1,204
1,377
377.48
4.11%
5.17%
—
27.56
EPS growth%
8.48
7.36
5.63
2.78
5.31
6.43
6.11
8.41
7.11
6.77
17.31
6.77
6.60
35
823.31
Bookvalue per sh¥
1,048
1,106
1,283
1,461
1,709
1,866
1,927
1,904
1,869
2,012
265.13
3.32%
8.29%
—
352.45
FCF per share¥
488.19
475.79
461.22
487.92
466.59
463.83
531.24
622.61
609.16
702.74
960.37
8.54%
3.53%
—
225.73
Dividend per sh¥
404.61
448.67
491.66
542.33
575.45
567.03
503.61
525.23
493.40
472.62
382.10
(3.86%)
1.19%
—
13.99
Div yield (avg)%
23.33
25.57
28.15
29.55
28.65
29.52
28.57
25.91
26.84
26.25
4.03
26.84
27.49
69
11.00
Payout ratio%
24.31
22.59
20.28
19.91
17.37
19.50
21.84
20.89
21.94
22.64
24.94
21.84
21.36
63
107.3
Shares (diluted)M
128.1
119.8
115.7
121.7
115.2
112.4
106.0
101.5
116.8
123.1
109.8
1.34%
0.66%
15
9.15
Buyback yield%
15.60
14.66
17.00
16.14
13.89
14.47
12.22
13.50
10.66
12.78
17.27
12.78
14.18
43
1.141
D/E ratiox
0.118
0.109
0.111
0.106
0.108
0.101
0.099
0.102
0.096
0.083
1.401
0.099
0.104
88
249.6
Enterprise value¥B
413.0
386.6
432.0
452.6
475.2
548.1
613.4
611.8
643.1
704.1
154.3
8.18%
7.17%
12
90.46
LT debt¥B
309.6
345.6
359.8
411.2
401.2
393.5
415.5
399.3
396.2
401.2
233.2
—
4.38%
69
Revenue
¥378.1B
8.38%
1.00×
Cost of revenue
¥196.8B
8.51%
1.01×
Operating expenses
¥73.75B
8.33%
1.00×