988.9
Revenue¥B
525.6
546.9
568.1
599.4
614.7
648.6
674.9
715.8
753.7
771.8
1,068
4.66%
4.55%
87
16.44
Revenue growth%
27.06
29.03
29.72
32.30
31.83
34.07
35.38
34.98
37.81
35.68
27.93
35.38
33.18
52
29.53
Gross margin%
15.42
15.41
13.86
14.50
16.02
16.82
17.70
19.73
18.84
20.02
3.17
18.84
16.42
5
21.10
Operating margin%
12.87
14.36
14.93
15.71
14.61
17.29
16.12
15.07
16.63
17.33
12.74
16.63
15.39
80
27.79
Net margin%
6.27
8.44
6.95
8.41
6.58
4.41
7.34
9.46
9.06
10.46
29.67
9.06
7.87
45
36.91
P/E ratio (avg)x
22.35
25.68
26.05
30.38
29.41
28.51
27.67
29.00
34.34
37.18
29.60
29.00
28.75
25
8.879
EV/EBITx
25.26
26.67
26.91
27.63
30.94
29.36
28.45
31.60
33.72
38.81
8.532
31.60
28.90
65
29.50
FCF yield (avg)%
0.40
0.40
0.40
0.80
1.50
0.40
0.40
1.91
3.14
1.43
11.47
1.43
0.60
16
28.46
FCF margin%
16.76
18.21
16.66
18.94
16.54
15.08
12.33
12.29
12.45
10.04
19.58
12.33
15.81
22
1.202
FCF / Net incomex
1.328
1.499
1.517
1.753
1.821
1.962
2.159
2.405
2.354
2.473
1.620
2.354
1.891
75
3.69
ROIC%
19.43
21.23
19.07
20.84
23.56
23.92
26.33
23.79
22.49
19.51
13.81
23.79
21.86
53
8.36
Return on equity%
15.47
17.07
19.46
18.76
21.19
19.32
21.93
19.56
18.35
21.25
14.50
19.56
19.39
10
5.83
Return on assets%
9.59
8.33
5.94
6.16
5.04
7.42
6.19
4.23
4.05
2.78
7.10
4.23
6.05
85
13.16
EPS¥
42.54
49.18
49.94
50.42
57.71
67.14
75.05
84.56
81.12
81.59
14.00
7.17%
7.50%
—
13.94
EPS growth%
10.25
11.33
8.62
9.91
10.70
12.83
12.20
9.57
10.29
12.93
16.37
12.20
10.49
57
43.27
Bookvalue per sh¥
65.64
67.82
75.01
72.92
76.55
73.95
84.90
95.65
96.30
101.56
76.31
5.82%
5.96%
—
16.86
FCF per share¥
59.14
54.96
51.89
52.33
55.97
57.04
50.05
44.18
38.66
36.14
49.61
(8.38%)
(4.68%)
—
18.35
Dividend per sh¥
53.60
49.37
46.54
51.94
51.38
52.70
55.45
49.53
52.99
58.11
17.41
2.49%
(0.26%)
—
6.29
Div yield (avg)%
0.62
0.40
1.35
2.65
0.57
3.54
5.53
3.17
1.28
3.93
11.77
3.54
2.00
30
6.57
Payout ratio%
0.55
0.40
0.98
0.40
0.40
0.40
0.82
0.40
0.40
1.96
22.65
0.40
0.40
26
7.041
Shares (diluted)B
8.369
8.971
9.819
11.10
13.00
12.81
12.13
12.51
13.18
12.54
6.831
(0.72%)
3.81%
21
19.42
Buyback yield%
22.53
23.19
23.44
23.71
24.71
23.10
20.30
19.68
18.54
20.60
4.08
20.30
22.82
71
0.697
D/E ratiox
1.858
1.727
1.597
1.759
1.588
1.455
1.611
1.547
1.525
1.513
0.257
1.525
1.593
54
356.9
Enterprise value¥B
174.1
166.5
171.4
165.6
160.2
138.8
130.9
129.0
126.7
119.0
826.9
(5.77%)
(4.30%)
21
192.4
LT debt¥B
204.2
200.1
205.8
212.8
229.6
224.6
249.4
294.8
336.2
392.2
467.2
11.30%
7.93%
15
Revenue
¥771.8B
4.55%
1.00×
Cost of revenue
¥525.5B
4.64%
1.01×
Operating expenses
¥131.6B
3.82%
0.93×
Cash and investments
14.63%