77.31
Revenue¥B
190.0
194.9
196.2
200.3
208.9
210.7
212.8
214.5
220.7
227.3
84.12
1.70%
1.99%
46
2.08
Revenue growth%
3.52
2.96
4.31
6.04
6.00
3.23
0.67
2.32
3.09
3.35
17.95
3.09
3.29
11
20.99
Gross margin%
23.95
21.72
19.00
18.76
17.81
17.28
20.07
17.53
16.56
16.66
28.29
17.28
18.29
7
25.88
Operating margin%
29.33
26.66
28.04
29.67
29.90
32.21
34.67
36.66
39.52
37.02
9.61
36.66
31.05
51
23.24
Net margin%
17.50
20.13
19.14
22.11
24.94
25.29
26.20
28.53
29.52
29.20
4.90
28.53
25.12
14
37.18
P/E ratio (avg)x
41.73
40.76
47.11
47.51
53.08
60.54
56.16
52.77
56.10
60.46
28.20
56.16
52.92
57
25.50
EV/EBITx
41.80
44.88
40.99
43.60
38.77
35.45
35.21
32.68
34.77
31.33
15.56
34.77
37.11
51
2.07
FCF yield (avg)%
32.82
35.54
34.07
36.86
39.27
41.11
42.89
42.33
43.65
43.23
3.06
42.89
40.19
35
21.95
FCF margin%
16.20
18.53
20.80
18.42
17.18
15.76
15.84
15.84
14.14
15.94
3.67
15.84
16.07
32
1.107
FCF / Net incomex
1.309
1.169
1.104
0.978
0.933
0.854
0.784
0.778
0.830
0.839
1.781
0.830
0.893
35
11.27
ROIC%
11.87
14.38
13.34
11.22
13.45
12.86
11.67
10.50
10.98
11.17
14.49
11.17
11.77
73
22.40
Return on equity%
19.87
21.44
22.46
21.90
24.76
23.91
26.36
28.95
27.09
25.36
19.16
26.36
24.34
63
4.09
Return on assets%
1.76
1.52
0.40
2.36
2.68
1.62
3.89
4.76
6.66
8.15
7.51
4.76
2.52
78
301.54
EPS¥
424.49
408.06
442.25
522.42
550.63
554.47
559.50
578.94
584.35
692.90
333.87
4.70%
5.66%
—
20.48
EPS growth%
13.21
15.07
17.83
16.36
19.06
20.51
18.50
18.19
15.36
12.46
7.33
18.19
17.09
37
122.63
Bookvalue per sh¥
187.14
169.70
179.05
185.46
188.49
170.51
171.56
180.39
203.88
230.77
374.57
4.13%
2.61%
—
323.15
FCF per share¥
83.31
72.93
75.77
76.45
82.55
72.22
65.69
69.35
63.60
55.29
232.17
(7.70%)
(3.36%)
—
342.77
Dividend per sh¥
265.96
243.98
256.64
275.25
256.51
241.29
218.51
243.17
237.35
262.19
115.39
0.44%
0.62%
—
26.80
Div yield (avg)%
3.96
1.79
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.05
3.77
0.40
0.40
38
3.09
Payout ratio%
24.70
24.33
22.76
23.76
21.04
23.46
24.53
22.55
20.32
23.08
7.44
23.08
23.27
60
249.1
Shares (diluted)M
253.8
265.4
243.9
223.0
227.3
225.8
217.9
211.3
223.0
226.5
258.9
(0.07%)
(1.99%)
51
27.39
Buyback yield%
0.40
2.98
1.47
1.94
3.20
1.47
0.40
0.40
0.40
0.40
19.22
0.40
0.94
90
1.631
D/E ratiox
1.698
1.473
1.470
1.560
1.402
1.330
1.202
1.150
1.050
0.914
0.560
1.150
1.366
11
12.38
Enterprise value¥B
78.56
75.27
67.42
58.61
56.78
62.04
66.22
69.33
75.76
65.91
255.9
3.03%
(2.88%)
15
34.19
LT debt¥B
157.7
150.1
153.6
153.6
159.8
168.7
173.6
167.2
147.2
147.3
185.3
(1.62%)
(2.02%)
8
Revenue
¥227.3B
1.99%
1.00×
Cost of revenue
¥110.2B
2.06%
1.01×
Operating expenses
¥37.47B
1.10%
0.92×
Goodwill & intangibles
22.35%
Cash and investments
15.60%