83.47
Revenue¥B
93.15
94.90
99.37
101.2
106.7
111.8
114.2
119.0
122.0
127.2
88.51
3.59%
3.75%
52
3.05
Revenue growth%
24.57
27.26
29.25
26.73
25.25
27.41
25.79
23.94
24.27
26.90
26.44
25.79
26.26
30
13.24
Gross margin%
3.60
6.31
9.16
9.43
9.44
8.07
7.14
5.91
6.69
6.07
24.48
6.69
6.92
25
13.48
Operating margin%
19.52
17.59
19.74
20.08
19.82
19.69
18.38
18.48
15.77
13.39
24.18
18.38
19.00
29
6.58
Net margin%
24.45
24.07
24.89
24.52
27.46
24.52
27.17
26.41
27.70
27.07
3.41
27.07
25.65
34
28.91
P/E ratio (avg)x
20.77
20.03
21.90
23.96
23.91
23.17
23.87
22.41
21.07
21.29
27.30
22.41
22.16
32
14.41
EV/EBITx
55.77
61.61
68.95
81.83
85.83
99.84
97.43
109.2
130.9
143.8
35.06
109.2
91.63
59
4.15
FCF yield (avg)%
9.51
7.46
9.42
8.29
6.34
5.75
6.50
9.48
6.94
9.87
17.08
6.94
7.87
79
21.76
FCF margin%
21.50
23.68
25.28
22.62
24.99
24.46
22.66
25.63
25.05
24.93
9.26
24.93
24.69
24
0.393
FCF / Net incomex
2.507
2.542
2.801
2.866
3.109
3.301
3.340
3.818
4.067
4.122
0.652
3.818
3.205
40
11.03
ROIC%
27.68
29.15
30.14
32.26
32.09
34.78
35.42
34.80
32.58
34.58
15.89
34.78
32.42
49
19.35
Return on equity%
21.36
23.04
21.65
19.93
21.88
24.31
25.66
27.29
27.78
24.78
24.88
25.66
23.68
21
26.24
Return on assets%
17.07
15.90
15.00
12.90
9.99
8.17
10.45
10.84
11.12
10.19
26.38
10.45
10.98
36
341.55
EPS¥
218.26
191.42
186.34
167.79
172.98
168.85
149.83
145.50
132.72
123.30
380.00
(6.55%)
(6.60%)
—
29.44
EPS growth%
16.88
13.89
10.95
8.37
10.16
8.98
8.30
9.73
9.22
7.42
27.92
8.98
9.48
72
447.65
Bookvalue per sh¥
240.82
238.02
206.48
177.56
186.76
190.78
197.49
208.44
178.55
194.23
403.82
0.79%
(1.36%)
—
433.72
FCF per share¥
749.32
839.91
888.64
916.94
1,076
1,168
1,293
1,491
1,750
1,860
428.16
11.57%
10.86%
—
352.07
Dividend per sh¥
128.74
139.23
123.06
107.51
104.34
91.59
79.72
68.44
60.63
55.49
431.96
(11.86%)
(7.28%)
—
29.08
Div yield (avg)%
6.38
5.92
5.64
4.84
2.26
1.77
3.32
5.92
6.52
3.69
8.19
3.69
5.24
28
10.96
Payout ratio%
26.24
28.05
29.35
31.30
28.36
25.39
23.78
21.97
24.19
24.75
16.91
24.19
25.81
55
209.4
Shares (diluted)M
250.7
280.6
259.1
291.3
278.2
291.8
288.3
274.6
285.2
298.4
211.1
1.41%
1.18%
53
17.26
Buyback yield%
13.70
14.93
12.09
14.84
16.81
15.50
14.34
16.11
18.86
20.78
23.36
16.11
15.21
54
1.563
D/E ratiox
1.356
1.269
1.219
1.174
1.251
1.142
1.147
1.110
1.140
1.179
0.576
1.142
1.176
37
16.79
Enterprise value¥B
139.0
128.9
125.5
111.3
120.6
103.1
98.98
106.1
89.93
81.65
14.29
(7.50%)
(5.89%)
72
129.3
LT debt¥B
18.64
18.46
20.39
20.25
23.53
27.89
28.23
27.67
29.02
31.33
101.7
5.90%
6.68%
32
Revenue
¥127.2B
3.75%
1.00×
Cost of revenue
¥86.29B
4.03%
1.03×
Operating expenses
¥19.57B
2.83%
0.91×
Goodwill & intangibles
17.78%