104.2
Revenue¥B
184.9
189.6
193.6
192.8
196.5
197.4
201.7
206.5
205.4
206.5
115.3
0.99%
0.99%
56
10.43
Revenue growth%
23.08
21.45
22.92
22.21
21.08
20.99
18.34
20.60
23.44
25.48
26.67
20.99
21.83
82
9.52
Gross margin%
20.14
17.52
17.12
18.94
20.58
22.28
22.17
24.56
24.70
23.26
17.67
23.26
21.38
33
12.38
Operating margin%
25.73
23.73
24.86
25.91
27.07
24.97
24.13
22.96
21.74
22.62
23.59
22.96
24.49
6
9.97
Net margin%
23.90
24.84
25.69
28.20
28.67
27.77
24.83
22.78
21.25
21.86
11.36
22.78
24.83
78
30.27
P/E ratio (avg)x
51.98
58.30
68.35
77.57
74.95
81.22
85.13
96.71
94.91
104.8
30.59
94.91
79.40
63
32.44
EV/EBITx
28.94
27.79
30.57
33.58
36.70
34.65
37.36
41.71
40.99
45.70
11.68
40.99
35.68
80
6.23
FCF yield (avg)%
25.80
25.31
27.15
28.81
30.29
28.18
27.69
24.80
23.87
25.94
22.38
25.94
26.55
93
12.86
FCF margin%
21.90
24.79
26.90
28.77
27.54
25.81
24.08
26.89
28.56
27.60
14.66
26.89
26.89
65
1.511
FCF / Net incomex
1.933
1.808
2.078
2.270
2.401
2.245
2.469
2.455
2.795
2.739
1.214
2.469
2.336
24
9.73
ROIC%
26.42
27.95
30.53
33.09
32.80
33.91
35.73
38.21
38.15
39.51
8.04
38.15
33.50
11
9.80
Return on equity%
1.78
0.41
0.40
0.40
0.40
0.40
2.00
1.01
0.40
0.40
27.93
0.40
0.40
12
5.71
Return on assets%
17.40
18.90
21.63
22.15
22.23
23.95
23.68
26.22
27.88
25.11
25.51
25.11
22.96
43
197.29
EPS¥
292.38
287.43
311.44
292.86
265.19
290.34
290.92
277.10
251.65
274.75
208.88
0.71%
(0.89%)
—
16.43
EPS growth%
18.30
17.64
18.53
18.76
15.79
18.72
21.05
20.99
22.98
25.20
8.95
21.05
18.74
66
499.04
Bookvalue per sh¥
468.00
507.65
579.13
592.20
613.51
604.93
662.46
727.90
696.34
666.43
380.81
1.67%
4.98%
—
403.01
FCF per share¥
149.73
163.07
176.42
154.98
146.16
135.04
124.95
111.77
100.78
95.95
328.04
(8.07%)
(4.75%)
—
386.65
Dividend per sh¥
200.07
183.55
204.44
202.29
232.11
222.04
209.07
236.11
260.71
297.08
512.66
5.06%
5.03%
—
9.38
Div yield (avg)%
11.24
10.31
11.68
13.95
12.85
15.20
13.87
15.66
18.50
16.19
17.44
15.66
13.91
24
10.17
Payout ratio%
8.21
5.58
6.02
3.05
3.83
1.93
4.80
3.53
3.41
2.07
18.35
3.41
3.68
73
98.73
Shares (diluted)M
105.6
106.0
107.0
103.5
104.8
116.9
125.7
115.5
103.8
116.3
94.71
2.10%
1.74%
41
26.85
Buyback yield%
23.78
21.73
23.93
26.22
24.82
22.43
22.94
21.74
19.01
21.78
11.74
21.78
22.69
36
0.557
D/E ratiox
0.922
0.919
0.885
0.810
0.796
0.863
0.872
0.938
1.009
1.056
0.871
0.938
0.902
76
76.20
Enterprise value¥B
26.42
28.16
30.49
31.39
35.75
38.81
45.04
49.87
50.16
54.39
107.5
8.75%
7.37%
41
74.86
LT debt¥B
14.58
14.37
15.85
17.20
17.92
18.43
17.08
18.31
19.82
20.12
96.96
2.34%
4.31%
86
Revenue
¥206.5B
0.99%
1.00×
Cost of revenue
¥108.2B
0.75%
0.98×
Operating expenses
¥34.27B
1.63%
1.07×
Goodwill & intangibles
14.08%