110.9
Revenue¥B
139.9
146.8
155.7
164.7
176.6
189.3
199.6
211.5
223.4
241.4
118.3
6.44%
6.25%
74
13.65
Revenue growth%
23.86
23.80
22.70
22.24
24.51
27.43
26.26
28.09
28.05
30.60
7.02
28.05
25.38
48
18.18
Gross margin%
23.22
20.96
22.13
19.13
20.07
18.32
17.67
18.83
19.90
19.39
13.34
18.83
19.64
66
14.22
Operating margin%
28.27
29.69
31.80
34.52
34.94
33.12
30.89
32.35
32.12
30.91
3.44
32.12
31.96
9
22.01
Net margin%
17.84
16.14
14.46
12.35
14.65
15.80
14.89
12.23
10.08
10.14
12.56
12.23
14.56
87
30.56
P/E ratio (avg)x
37.22
36.14
33.94
30.63
28.24
25.33
27.74
28.52
30.36
31.76
30.31
28.52
30.50
21
35.59
EV/EBITx
11.50
12.56
13.98
15.96
17.77
20.11
21.32
25.41
26.10
29.33
24.06
25.41
18.94
72
25.69
FCF yield (avg)%
13.79
15.67
13.45
12.27
14.42
13.72
14.15
13.11
10.33
9.39
13.33
13.11
13.58
56
16.10
FCF margin%
22.03
20.33
21.01
21.12
19.54
19.09
16.45
16.92
16.54
16.39
12.99
16.54
19.31
76
1.209
FCF / Net incomex
0.917
0.912
1.014
1.008
1.148
1.297
1.532
1.487
1.586
1.867
1.541
1.532
1.223
6
15.45
ROIC%
3.13
1.05
0.40
0.40
0.40
1.02
0.40
3.12
5.78
4.80
20.91
3.12
1.03
72
3.30
Return on equity%
4.50
3.12
0.40
0.40
0.74
3.20
1.35
2.11
3.09
5.80
16.21
3.09
2.60
15
28.69
Return on assets%
29.71
29.66
30.45
27.47
26.26
26.10
27.32
24.95
25.37
26.15
6.41
26.10
26.79
12
91.80
EPS¥
63.46
68.36
60.04
55.95
56.20
53.28
52.17
48.38
51.41
54.20
99.25
(0.72%)
(2.59%)
—
15.35
EPS growth%
10.66
8.63
10.64
11.41
13.15
15.76
15.23
15.59
13.97
15.86
17.95
15.59
13.56
44
161.55
Bookvalue per sh¥
189.41
196.24
184.04
183.20
184.04
174.96
185.19
174.12
168.13
153.34
252.14
(3.58%)
(0.89%)
—
105.03
FCF per share¥
273.25
305.75
311.55
288.87
280.25
293.70
280.12
265.95
286.68
277.02
126.14
(0.23%)
1.05%
—
183.11
Dividend per sh¥
64.50
74.24
72.90
77.26
77.38
78.90
93.19
109.29
123.35
139.58
117.63
12.52%
8.60%
—
9.89
Div yield (avg)%
14.69
15.83
17.97
17.92
20.34
22.27
20.86
20.79
21.33
19.78
13.17
20.86
20.06
83
19.30
Payout ratio%
13.85
16.31
15.87
14.14
15.40
16.49
18.05
19.62
21.40
21.63
17.85
19.62
16.40
18
289.4
Shares (diluted)M
450.6
523.2
538.7
601.1
673.1
784.4
765.2
793.9
931.8
959.8
291.3
7.35%
8.46%
45
23.71
Buyback yield%
6.82
8.85
8.44
11.10
12.47
11.50
9.95
8.83
6.00
8.88
17.88
8.88
8.87
14
0.480
D/E ratiox
2.731
3.120
3.450
3.480
3.849
3.977
4.688
5.168
5.439
5.936
1.278
5.168
3.913
35
94.78
Enterprise value¥B
37.51
36.65
34.75
30.70
31.00
30.26
32.90
35.32
38.98
38.52
115.3
4.44%
1.20%
43
187.1
LT debt¥B
43.56
37.35
32.28
29.81
32.21
31.33
32.11
28.61
27.41
23.78
166.7
(5.89%)
(6.25%)
40
Revenue
¥241.4B
6.25%
1.00×
Cost of revenue
¥140.0B
6.12%
0.99×
Operating expenses
¥42.48B
6.35%
1.01×
Goodwill & intangibles
17.44%