57.29
Revenue¥B
163.4
164.6
166.4
164.7
166.8
171.1
172.1
174.5
177.7
177.9
63.29
1.29%
1.00%
33
9.53
Revenue growth%
24.54
24.06
25.96
26.18
26.57
28.53
25.60
24.68
27.52
24.72
6.10
25.60
25.78
23
4.00
Gross margin%
29.13
26.40
29.11
28.13
28.79
31.49
32.85
32.47
30.61
33.33
28.55
32.47
29.87
45
7.75
Operating margin%
0.40
0.64
1.57
0.40
3.14
4.88
5.66
4.77
6.63
6.78
17.92
5.66
3.96
27
25.71
Net margin%
20.23
18.45
18.27
18.49
17.61
18.39
20.75
21.34
19.66
17.98
2.81
19.66
18.47
93
16.83
P/E ratio (avg)x
15.38
15.08
16.60
16.99
19.20
22.28
26.12
25.48
24.56
26.36
26.81
25.48
20.74
44
32.22
EV/EBITx
8.742
9.486
8.998
8.169
8.547
8.318
8.719
9.042
8.425
8.987
23.85
8.719
8.730
6
7.09
FCF yield (avg)%
13.10
12.35
11.91
13.98
13.50
14.96
12.66
12.81
13.85
12.70
11.39
12.81
12.95
51
20.25
FCF margin%
16.12
17.97
16.87
18.32
19.33
19.57
22.24
23.07
21.37
22.42
4.24
22.24
19.45
34
1.761
FCF / Net incomex
1.088
0.965
1.054
1.174
1.057
1.158
1.186
1.054
0.962
1.038
0.266
1.054
1.056
47
13.92
ROIC%
25.12
27.81
26.11
26.22
25.69
24.25
26.94
26.23
25.57
27.86
24.70
26.23
26.16
59
20.00
Return on equity%
1.38
0.40
1.81
3.68
2.47
0.40
3.18
2.41
2.63
2.86
14.55
2.63
2.44
6
29.52
Return on assets%
23.69
22.58
22.05
23.40
24.86
24.13
26.11
26.74
25.83
25.36
10.54
25.83
24.50
78
65.46
EPS¥
144.54
143.79
154.83
157.44
146.05
155.55
169.01
167.87
159.90
160.51
66.88
1.91%
1.55%
—
16.03
EPS growth%
3.64
5.42
5.52
6.38
7.68
8.30
7.11
4.93
5.99
5.83
6.82
5.99
5.91
8
59.33
Bookvalue per sh¥
86.15
93.60
98.08
111.12
103.89
118.71
121.45
119.74
116.94
115.64
225.28
2.17%
4.43%
—
238.12
FCF per share¥
218.71
238.43
275.10
271.69
283.05
291.38
293.21
311.96
332.45
350.20
249.30
4.35%
5.90%
—
250.91
Dividend per sh¥
180.43
185.18
180.40
199.81
220.14
241.00
268.27
251.68
277.95
299.80
291.12
6.37%
4.03%
—
13.04
Div yield (avg)%
0.70
0.40
2.10
2.05
1.63
3.37
1.37
1.17
0.40
0.40
12.68
1.17
1.27
91
21.50
Payout ratio%
14.53
11.68
12.60
11.36
8.85
9.16
9.87
10.80
12.88
14.90
22.37
10.80
11.52
58
190.4
Shares (diluted)M
320.9
322.7
370.3
443.4
444.1
494.2
558.7
588.3
678.4
672.7
196.3
8.66%
8.39%
42
3.56
Buyback yield%
6.60
5.47
7.67
8.17
8.09
5.26
5.67
7.05
6.58
5.60
2.84
5.67
6.59
6
1.430
D/E ratiox
0.838
0.902
1.055
1.253
1.408
1.636
1.829
1.838
1.925
2.074
0.748
1.838
1.522
55
26.38
Enterprise value¥B
54.94
60.78
68.12
80.27
80.69
83.80
98.58
95.94
92.18
104.5
73.77
5.31%
6.84%
21
61.27
LT debt¥B
140.6
147.7
145.7
171.0
167.5
168.7
189.6
186.2
184.8
194.0
6.710
2.98%
3.22%
44
Revenue
¥177.9B
1.00%
1.00×
Cost of revenue
¥91.04B
0.90%
0.99×
Operating expenses
¥27.67B
0.90%
0.99×