229.5
Revenue¥B
207.0
215.7
222.5
228.9
231.9
242.3
254.5
257.3
265.7
268.2
240.4
2.95%
2.88%
21
14.53
Revenue growth%
32.36
30.50
32.41
33.65
33.03
35.76
35.07
33.96
35.02
33.65
23.19
35.02
33.65
81
9.25
Gross margin%
10.56
8.04
7.62
5.78
4.31
4.38
2.39
4.19
6.27
5.92
3.17
4.38
5.85
86
13.61
Operating margin%
14.27
16.48
15.88
14.45
14.89
17.28
15.98
18.72
17.18
14.21
14.37
17.18
15.93
7
9.86
Net margin%
4.15
7.02
7.06
4.68
2.95
5.84
5.87
4.84
6.57
4.83
24.78
5.84
5.34
36
25.40
P/E ratio (avg)x
23.48
21.84
23.15
20.90
22.80
24.07
22.23
21.93
20.29
20.70
16.94
21.93
22.08
38
8.052
EV/EBITx
17.27
16.51
16.28
14.16
13.60
12.28
10.69
11.80
10.53
9.811
34.67
10.69
12.94
47
21.95
FCF yield (avg)%
1.67
2.46
1.44
2.66
3.12
1.61
0.40
0.57
3.11
5.36
19.48
1.61
2.07
51
28.82
FCF margin%
27.55
27.32
27.24
28.03
25.16
23.96
23.28
23.45
24.31
24.65
2.29
23.96
24.91
10
0.582
FCF / Net incomex
1.376
1.402
1.243
1.131
1.224
1.080
1.013
1.033
1.079
1.170
0.498
1.079
1.151
82
20.31
ROIC%
2.12
3.85
1.64
0.40
0.40
1.88
3.42
2.37
0.40
2.76
6.04
2.37
2.00
78
6.84
Return on equity%
17.02
17.44
20.40
18.22
15.89
16.37
14.89
14.62
11.99
11.37
3.90
14.62
16.13
49
12.86
Return on assets%
24.39
27.09
28.15
27.52
25.93
27.19
25.42
25.52
22.98
22.07
8.62
25.42
25.73
87
189.52
EPS¥
97.72
87.77
93.23
83.75
75.80
83.65
86.72
91.04
94.76
94.39
208.50
4.48%
(0.50%)
—
7.62
EPS growth%
10.06
8.36
9.34
8.39
8.41
6.15
5.96
4.91
2.11
4.89
11.63
4.91
7.25
58
119.27
Bookvalue per sh¥
515.03
490.43
460.80
436.69
431.80
449.46
507.73
501.18
553.24
557.01
266.16
5.22%
1.98%
—
171.25
FCF per share¥
352.43
327.10
319.08
330.14
313.96
335.94
301.32
327.52
336.71
359.86
300.40
2.77%
0.55%
—
103.76
Dividend per sh¥
409.38
448.47
464.82
470.15
532.36
561.50
557.74
604.34
569.09
550.75
341.76
0.68%
4.63%
—
18.28
Div yield (avg)%
33.21
35.98
38.67
36.89
37.67
39.38
41.98
39.86
40.93
43.71
25.14
40.93
39.03
56
20.87
Payout ratio%
25.75
23.31
20.45
18.42
16.00
17.43
20.33
19.36
18.37
20.84
10.97
19.36
19.84
72
317.2
Shares (diluted)M
363.5
400.6
416.9
463.8
459.0
454.5
490.0
546.2
544.9
515.3
314.9
2.34%
2.63%
58
18.35
Buyback yield%
15.07
12.58
11.03
13.84
15.39
16.80
19.07
19.97
20.70
21.35
24.12
19.97
16.10
79
0.944
D/E ratiox
0.195
0.182
0.183
0.193
0.185
0.204
0.206
0.221
0.218
0.228
0.668
0.218
0.200
27
224.7
Enterprise value¥B
260.3
285.2
296.3
311.0
272.1
258.7
225.2
239.0
223.4
224.2
196.7
(3.80%)
(1.77%)
72
121.6
LT debt¥B
145.7
149.0
150.1
153.8
147.9
168.5
185.4
199.3
200.2
207.8
22.09
7.04%
4.76%
35
Revenue
¥268.2B
2.88%
1.00×
Cost of revenue
¥153.1B
2.82%
0.99×
Operating expenses
¥36.62B
2.46%
0.96×
Goodwill & intangibles
15.68%