489.4
Revenue¥M
669.9
674.4
679.4
693.9
694.4
696.9
680.8
689.0
705.8
724.0
511.7
0.84%
0.79%
26
14.43
Revenue growth%
3.41
0.83
1.67
3.37
1.60
3.22
5.07
5.98
3.07
3.14
5.43
3.22
3.18
44
19.27
Gross margin%
13.39
10.88
11.73
13.52
11.52
14.47
15.52
14.82
12.02
14.01
22.04
14.47
13.45
25
5.76
Operating margin%
21.00
23.07
20.63
20.66
20.31
21.62
21.21
23.48
26.34
28.50
18.52
23.48
21.41
66
29.12
Net margin%
13.66
13.45
10.92
9.91
8.61
10.70
9.30
12.07
13.17
13.77
16.19
12.07
11.49
30
27.73
P/E ratio (avg)x
25.62
25.31
24.20
22.85
23.14
21.83
24.60
23.89
23.72
22.11
7.275
23.72
23.81
82
27.61
EV/EBITx
10.19
10.84
11.25
12.78
14.61
16.86
18.02
19.35
19.46
19.98
12.56
19.35
15.74
66
24.04
FCF yield (avg)%
24.08
23.87
23.36
21.76
22.30
24.59
24.14
24.84
25.75
23.74
25.52
24.59
23.97
42
6.17
FCF margin%
23.64
22.97
20.04
19.92
19.46
19.33
18.48
20.90
20.25
18.64
13.31
19.33
19.98
58
1.068
FCF / Net incomex
0.394
0.400
0.403
0.437
0.448
0.473
0.481
0.482
0.492
0.478
1.672
0.481
0.461
54
13.43
ROIC%
9.37
11.75
10.64
8.12
6.93
4.46
4.73
4.80
4.84
7.15
26.26
4.80
7.04
11
7.57
Return on equity%
25.77
27.06
29.72
27.85
28.66
30.22
32.90
31.24
32.00
29.03
15.45
31.24
29.38
62
16.00
Return on assets%
15.15
17.59
17.83
15.82
17.46
19.17
16.87
14.94
17.63
19.35
5.92
17.63
17.52
21
208.20
EPS¥
89.01
92.46
91.11
95.83
88.41
77.18
82.41
79.72
75.40
76.80
213.75
(2.77%)
(2.47%)
—
16.59
EPS growth%
19.54
21.95
23.92
24.74
22.35
24.46
26.74
24.73
22.52
22.21
16.31
24.46
23.22
84
79.13
Bookvalue per sh¥
133.25
119.84
106.57
108.09
103.98
100.77
92.06
93.06
94.95
96.59
110.17
(1.46%)
(4.07%)
—
226.23
FCF per share¥
227.23
233.14
243.44
226.86
247.75
266.31
298.94
287.32
268.45
267.12
215.71
1.52%
1.32%
—
109.98
Dividend per sh¥
175.65
184.09
199.24
183.04
175.03
169.63
187.65
190.18
178.11
195.11
119.14
2.20%
2.09%
—
29.05
Div yield (avg)%
3.47
3.15
3.52
1.33
0.76
3.65
2.41
5.37
7.61
10.59
28.24
5.37
3.49
64
5.89
Payout ratio%
16.09
14.55
14.46
13.80
12.51
9.71
10.42
9.79
11.63
12.48
18.73
10.42
12.50
74
1.661
Shares (diluted)M
1.714
1.737
1.527
1.479
1.523
1.624
1.810
1.904
1.764
1.744
1.717
2.74%
(0.03%)
20
23.98
Buyback yield%
9.17
10.37
8.40
7.59
8.21
9.83
12.43
10.34
7.44
8.69
21.93
9.83
8.93
71
0.204
D/E ratiox
0.802
0.786
0.722
0.777
0.839
0.952
0.886
0.871
0.826
0.834
1.233
0.871
0.830
47
0.629
Enterprise value¥B
1.077
1.073
1.262
1.259
1.371
1.434
1.396
1.576
1.606
1.708
0.777
4.49%
6.25%
73
749.5
LT debt¥M
562.1
496.6
500.4
510.0
501.6
442.3
484.2
515.4
545.1
516.3
647.5
0.58%
(1.24%)
11
Revenue
¥724.0M
0.79%
1.00×
Cost of revenue
¥358.1M
0.54%
0.98×
Operating expenses
¥120.6M
1.82%
1.11×
Goodwill & intangibles
14.89%