408.4
Revenue¥B
289.4
306.0
316.3
331.5
344.8
357.8
364.6
374.4
381.6
396.4
454.6
2.82%
3.55%
17
13.56
Revenue growth%
25.41
27.18
26.07
26.48
23.90
25.43
22.52
25.41
25.78
22.78
19.17
25.41
25.42
17
29.78
Gross margin%
23.05
25.70
28.64
26.91
29.38
30.01
29.51
27.79
25.88
27.96
2.96
27.96
27.87
89
29.28
Operating margin%
18.46
20.89
18.84
17.13
16.24
14.24
14.56
11.56
10.44
8.48
2.68
11.56
15.40
40
15.77
Net margin%
0.40
2.75
5.36
6.84
8.26
9.70
11.34
14.05
12.03
10.93
4.27
11.34
8.98
38
36.84
P/E ratio (avg)x
53.98
64.54
65.03
76.39
90.19
108.6
124.3
148.4
164.5
164.7
7.253
148.4
99.40
91
35.50
EV/EBITx
34.59
34.65
32.27
33.50
32.54
29.69
28.50
30.96
31.39
26.79
6.552
29.69
31.83
35
2.76
FCF yield (avg)%
13.50
10.71
12.05
10.93
10.26
7.82
8.54
8.43
6.13
8.66
29.82
8.43
9.46
29
20.54
FCF margin%
21.68
23.80
23.83
24.35
23.59
23.89
21.55
23.07
23.08
20.87
13.58
23.07
23.33
36
0.359
FCF / Net incomex
2.421
2.576
2.698
2.922
3.160
3.516
3.825
4.091
4.019
4.664
0.167
4.019
3.338
75
19.60
ROIC%
10.16
12.23
14.47
13.28
12.73
13.04
15.09
16.82
19.67
19.33
7.06
16.82
13.87
88
19.23
Return on equity%
16.72
19.19
16.25
17.52
16.12
15.61
13.48
16.31
16.52
16.58
19.61
16.31
16.42
36
5.80
Return on assets%
3.27
3.98
4.51
5.13
6.68
6.91
6.76
8.62
10.12
11.78
11.87
8.62
6.72
12
108.74
EPS¥
149.50
152.83
152.22
150.63
137.50
125.30
124.82
134.24
124.27
128.47
111.13
(1.35%)
(0.78%)
—
11.97
EPS growth%
4.23
6.40
5.82
4.50
6.30
4.32
3.66
3.64
6.07
5.56
15.59
4.32
5.03
72
215.28
Bookvalue per sh¥
206.11
193.29
217.54
216.12
202.99
186.69
181.88
204.03
212.27
235.73
78.33
3.04%
2.04%
—
192.31
FCF per share¥
34.50
32.27
28.97
28.02
29.89
25.45
23.68
20.96
19.48
16.55
58.81
(11.15%)
(7.05%)
—
48.58
Dividend per sh¥
152.56
166.05
156.53
147.70
151.68
139.49
124.32
123.15
126.81
127.88
177.69
(3.36%)
(2.17%)
—
14.70
Div yield (avg)%
13.37
12.27
10.86
9.24
6.72
4.75
6.23
7.62
10.32
8.42
25.69
7.62
8.83
36
28.20
Payout ratio%
8.87
10.55
7.94
8.21
6.98
4.87
2.48
3.86
5.31
3.37
19.57
3.86
6.15
93
0.713
Shares (diluted)B
1.290
1.264
1.522
1.733
1.706
1.820
2.088
2.383
2.517
2.592
0.704
8.72%
8.47%
19
25.50
Buyback yield%
16.20
18.63
19.25
19.81
19.35
17.54
16.21
14.66
14.62
17.46
12.10
16.21
17.50
75
0.146
D/E ratiox
0.258
0.238
0.234
0.223
0.237
0.248
0.239
0.240
0.246
0.212
1.545
0.240
0.239
63
162.8
Enterprise value¥B
568.2
678.6
674.3
757.0
868.2
984.0
1,071
1,095
1,248
1,378
23.85
9.67%
11.02%
69
480.7
LT debt¥B
88.67
94.37
98.32
94.38
85.69
89.92
87.55
92.51
90.54
88.63
274.5
0.68%
(0.18%)
26
Revenue
¥396.4B
3.55%
1.00×
Cost of revenue
¥199.3B
3.33%
0.98×
Operating expenses
¥66.72B
4.30%
1.08×
Property and equipment
17.09%
Goodwill & intangibles
16.83%