142.7
Revenue¥B
375.8
370.4
376.5
367.8
375.3
381.8
384.1
384.4
390.3
399.0
151.4
1.24%
0.82%
64
24.41
Revenue growth%
1.88
3.75
6.24
8.79
6.26
4.55
4.84
6.25
4.37
7.06
8.76
4.84
5.54
93
13.86
Gross margin%
10.12
7.45
7.86
6.95
6.44
7.86
7.76
6.36
7.33
4.75
9.85
7.33
7.39
87
28.13
Operating margin%
10.16
7.98
10.11
11.02
11.41
12.41
15.18
12.54
13.09
11.10
6.90
12.54
11.26
81
9.71
Net margin%
6.23
6.52
9.32
11.03
10.87
12.98
12.49
13.46
13.35
12.93
29.20
12.98
11.76
36
15.14
P/E ratio (avg)x
35.93
39.85
36.34
34.18
38.18
37.70
33.85
30.88
32.17
35.64
35.60
33.85
35.79
16
20.85
EV/EBITx
11.72
10.80
9.588
10.62
11.38
12.26
13.09
12.31
13.32
12.14
18.23
12.31
11.93
45
28.08
FCF yield (avg)%
10.97
10.84
8.28
5.49
2.88
2.03
2.07
1.15
0.40
2.49
17.61
2.03
2.68
30
9.56
FCF margin%
2.75
2.66
0.87
0.40
1.27
0.40
0.40
1.04
2.66
3.87
29.54
1.04
1.16
32
0.356
FCF / Net incomex
1.844
1.891
1.852
1.853
1.818
2.085
2.112
2.231
2.609
2.495
0.587
2.231
1.988
14
15.27
ROIC%
15.69
18.31
15.97
15.95
15.36
16.58
15.26
15.79
17.90
19.43
3.08
16.58
15.96
51
22.76
Return on equity%
9.54
12.25
11.63
11.44
10.62
10.71
12.16
11.62
12.05
11.10
15.63
11.62
11.53
20
24.66
Return on assets%
25.95
23.12
24.72
27.55
25.43
24.29
24.16
21.83
21.38
20.10
3.28
21.83
24.22
77
546.02
EPS¥
775.54
658.99
642.49
670.33
723.08
676.00
654.24
613.22
597.70
568.97
578.97
(4.68%)
(2.45%)
—
12.01
EPS growth%
5.99
4.93
5.11
4.41
1.88
1.85
0.40
0.40
3.25
4.82
26.32
1.85
3.83
79
175.16
Bookvalue per sh¥
818.18
903.25
926.72
891.17
1,062
1,163
1,382
1,469
1,409
1,383
262.43
5.41%
6.41%
—
944.51
FCF per share¥
924.22
901.93
880.50
979.69
886.40
990.63
976.69
1,038
1,075
1,215
486.16
6.52%
3.61%
—
807.44
Dividend per sh¥
169.49
191.80
179.51
171.40
176.19
190.52
194.31
188.49
174.17
193.33
960.22
1.87%
0.42%
—
28.29
Div yield (avg)%
28.38
27.35
26.90
28.38
28.21
29.75
30.17
33.13
35.17
36.98
7.48
33.13
29.07
35
26.56
Payout ratio%
31.08
32.64
33.59
35.94
38.21
35.85
33.17
33.41
35.53
35.53
14.26
35.53
34.56
38
279.3
Shares (diluted)M
253.3
265.1
285.8
275.0
262.7
242.7
265.8
300.4
329.9
320.7
281.7
4.07%
2.48%
62
13.87
Buyback yield%
24.19
24.54
23.94
22.01
20.75
18.76
18.51
20.33
22.42
25.19
14.47
20.33
22.21
19
1.608
D/E ratiox
1.260
1.231
1.330
1.500
1.648
1.635
1.511
1.674
1.577
1.674
0.982
1.635
1.544
45
167.9
Enterprise value¥B
47.69
44.71
45.32
44.69
47.59
50.81
44.84
48.29
49.98
49.23
197.7
0.68%
(1.20%)
94
302.6
LT debt¥B
626.7
642.3
652.6
725.6
685.2
754.1
821.0
887.1
939.7
1,020
350.6
8.28%
5.03%
14
Revenue
¥399.0B
0.82%
1.00×
Cost of revenue
¥229.1B
0.99%
1.02×
Operating expenses
¥62.22B
0.47%
0.97×
Cash and investments
18.03%
Spread over hurdle
69.18%