609.3
Revenue¥B
722.0
721.9
712.0
703.8
722.7
712.8
726.2
737.7
748.4
737.7
641.9
0.41%
0.24%
69
19.54
Revenue growth%
13.34
13.97
15.74
16.34
14.88
16.93
19.12
20.16
20.37
20.43
11.42
20.16
16.63
90
17.77
Gross margin%
17.91
15.40
18.12
15.64
15.67
13.47
12.56
15.53
16.91
15.96
3.71
15.53
15.65
12
6.29
Operating margin%
20.50
20.27
21.43
20.54
20.36
23.21
21.90
23.28
24.50
23.75
8.18
23.28
21.67
19
29.34
Net margin%
25.99
25.88
22.91
20.84
21.64
19.86
18.82
20.95
21.32
22.61
5.59
20.95
21.48
42
10.04
P/E ratio (avg)x
31.08
30.00
27.89
25.25
22.05
21.28
21.76
20.73
19.23
17.37
25.28
20.73
21.90
62
22.82
EV/EBITx
40.89
47.59
56.62
67.28
78.13
85.01
98.35
104.7
121.6
120.2
20.92
104.7
81.57
12
17.14
FCF yield (avg)%
26.71
27.24
24.82
27.74
29.47
26.71
27.92
29.64
27.86
30.29
15.77
27.92
27.80
16
7.51
FCF margin%
17.77
18.02
15.21
17.98
19.85
17.43
14.50
14.82
16.95
16.91
24.66
16.91
17.19
61
0.730
FCF / Net incomex
1.504
1.448
1.661
1.765
2.036
2.278
2.246
2.288
2.473
2.755
0.412
2.288
2.141
33
27.20
ROIC%
24.70
25.01
24.57
24.60
27.32
28.37
26.76
27.28
29.65
29.45
14.01
28.37
27.02
27
11.89
Return on equity%
18.72
17.51
15.00
16.87
19.61
20.29
22.98
21.58
23.84
23.54
7.36
22.98
19.95
95
19.99
Return on assets%
10.03
9.00
8.74
7.82
6.04
4.68
5.14
3.74
6.19
7.96
11.51
5.14
7.01
83
108.11
EPS¥
121.50
128.97
139.35
152.86
164.06
151.34
130.87
123.67
128.79
125.22
114.91
(5.26%)
1.24%
—
21.87
EPS growth%
4.52
3.04
4.13
2.97
5.78
7.30
6.27
7.05
4.25
1.32
20.95
6.27
4.39
78
48.59
Bookvalue per sh¥
68.08
71.07
64.09
60.66
56.71
60.77
52.73
45.43
46.44
44.37
99.73
(4.79%)
(5.30%)
—
42.47
FCF per share¥
52.82
59.24
57.16
64.48
63.06
66.75
71.85
71.84
78.75
86.92
73.34
6.63%
4.95%
—
107.79
Dividend per sh¥
44.36
51.13
57.36
62.86
71.63
82.26
81.12
82.84
79.09
75.14
105.72
0.96%
6.69%
—
22.21
Div yield (avg)%
34.08
35.57
33.79
36.23
33.54
31.71
32.86
33.13
30.38
33.15
13.19
32.86
33.35
39
4.56
Payout ratio%
33.30
35.46
32.62
32.42
31.01
32.58
32.74
34.92
32.65
29.90
19.46
32.65
32.64
46
2.660
Shares (diluted)B
2.472
2.707
2.850
2.688
2.524
2.569
2.415
2.705
2.650
2.960
2.669
3.24%
1.29%
36
23.47
Buyback yield%
7.59
6.13
6.46
8.55
5.56
4.02
2.12
3.79
2.69
1.50
25.66
2.69
4.79
79
1.783
D/E ratiox
0.652
0.565
0.611
0.527
0.464
0.466
0.446
0.437
0.403
0.415
1.351
0.437
0.465
47
365.9
Enterprise value¥B
468.7
528.9
594.1
597.5
584.2
645.7
709.6
726.6
714.4
838.0
262.9
7.48%
6.16%
69
616.4
LT debt¥B
175.6
173.9
163.3
167.8
168.9
169.7
191.4
174.2
196.5
189.1
358.5
2.28%
1.47%
54
Revenue
¥737.7B
0.24%
1.00×
Cost of revenue
¥370.8B
0.32%
1.01×
Operating expenses
¥132.7B
(0.54%)
0.93×
Return on capital
136.99%
Spread over hurdle
131.28%