187.1
Revenue¥B
158.5
168.3
180.6
191.8
204.3
213.2
226.1
237.1
250.7
257.7
206.0
4.76%
5.60%
63
21.63
Revenue growth%
25.41
26.10
25.75
24.62
26.06
28.37
30.60
29.79
29.26
29.68
26.73
29.68
27.23
43
28.72
Gross margin%
2.29
3.03
2.45
1.23
3.65
6.64
5.16
2.82
5.32
2.62
14.62
5.16
2.93
12
29.43
Operating margin%
21.26
22.83
23.50
24.91
23.49
22.19
21.26
22.07
20.14
18.00
26.19
21.26
22.13
19
16.10
Net margin%
23.18
25.95
24.91
26.99
29.98
31.70
30.61
30.03
31.76
31.68
19.43
31.68
30.01
84
17.46
P/E ratio (avg)x
23.45
21.64
20.02
21.76
20.86
22.19
20.31
21.66
21.82
21.29
32.78
21.66
21.65
52
22.78
EV/EBITx
13.57
13.39
14.55
15.37
17.83
21.62
23.77
26.30
27.19
27.42
23.33
26.30
19.73
66
29.40
FCF yield (avg)%
18.52
15.52
15.04
16.26
15.91
16.54
18.89
21.82
18.87
17.69
7.31
18.87
17.12
15
29.96
FCF margin%
14.87
16.28
14.27
16.73
14.81
15.84
15.37
16.01
18.73
19.77
13.98
16.01
15.93
34
1.377
FCF / Net incomex
0.419
0.408
0.357
0.327
0.348
0.328
0.311
0.305
0.271
0.233
1.188
0.305
0.327
9
4.79
ROIC%
7.17
4.19
5.11
5.92
8.27
8.56
7.97
5.21
4.65
2.14
11.17
5.21
5.57
20
27.67
Return on equity%
3.94
3.52
4.20
4.93
3.95
1.41
2.65
5.28
7.20
4.44
20.02
4.44
4.07
47
17.67
Return on assets%
24.32
24.05
26.10
28.63
30.10
29.24
32.21
30.60
29.30
26.60
13.00
29.30
28.94
30
193.69
EPS¥
201.04
201.10
186.88
186.75
182.42
160.96
151.97
157.58
140.21
139.80
213.21
(5.18%)
(2.70%)
—
26.01
EPS growth%
0.51
0.40
3.22
3.50
0.93
0.48
0.40
0.40
1.64
2.69
2.11
0.48
0.72
48
335.68
Bookvalue per sh¥
398.22
363.63
344.06
317.58
293.80
272.27
312.34
340.39
331.15
379.31
132.48
5.24%
0.57%
—
302.01
FCF per share¥
90.22
92.82
85.77
93.05
81.61
83.60
83.67
74.05
70.42
64.82
141.40
(4.50%)
(3.39%)
—
69.60
Dividend per sh¥
445.43
449.61
454.57
504.26
534.99
550.31
522.22
595.78
597.22
646.26
289.33
3.85%
4.51%
—
20.40
Div yield (avg)%
14.78
15.86
16.51
17.14
18.11
15.22
12.85
12.42
9.42
9.70
4.90
12.42
15.00
18
10.01
Payout ratio%
0.40
1.96
1.36
1.98
1.29
2.47
4.51
6.09
5.91
5.18
24.61
5.18
2.22
32
260.8
Shares (diluted)M
198.9
192.1
172.9
150.1
155.9
147.4
159.0
143.1
123.3
121.3
257.1
(4.89%)
(4.62%)
20
16.05
Buyback yield%
22.66
24.36
26.96
24.81
23.87
24.04
25.73
24.21
21.43
19.86
17.22
24.04
24.12
93
0.956
D/E ratiox
0.514
0.482
0.448
0.492
0.482
0.448
0.412
0.372
0.378
0.367
0.479
0.378
0.448
88
174.7
Enterprise value¥B
16.37
17.58
15.52
14.80
15.09
14.18
15.15
14.17
13.04
12.08
191.8
(4.35%)
(2.83%)
22
103.6
LT debt¥B
132.3
139.5
130.5
123.0
126.2
137.2
129.8
131.7
140.7
148.7
71.46
3.35%
1.34%
88
Revenue
¥257.7B
5.60%
1.00×
Cost of revenue
¥172.4B
5.85%
1.02×
Operating expenses
¥50.37B
4.64%
0.91×
Cash and investments
18.99%
Goodwill & intangibles
16.32%
Spread over hurdle
60.17%