51.22
Revenue¥B
121.4
122.9
128.0
130.4
131.3
135.6
139.7
140.3
145.2
145.6
55.24
2.09%
2.32%
70
8.89
Revenue growth%
10.33
10.92
10.94
13.00
13.39
15.06
14.00
12.29
9.29
6.34
29.55
12.29
11.61
86
28.52
Gross margin%
20.72
23.18
25.06
23.60
24.39
22.99
25.30
26.84
28.86
26.82
9.76
26.82
24.73
78
18.47
Operating margin%
13.57
12.22
14.30
12.72
14.84
12.79
10.18
10.17
9.13
9.95
3.10
10.17
12.47
62
7.21
Net margin%
17.30
15.62
18.27
18.20
16.38
16.65
14.00
13.51
13.89
13.58
9.80
13.89
16.00
35
27.05
P/E ratio (avg)x
19.44
20.69
18.28
20.20
21.07
20.57
21.66
22.72
20.64
22.65
15.54
21.66
20.67
49
22.59
EV/EBITx
45.45
46.02
51.18
57.43
62.70
72.98
81.48
86.40
82.54
95.64
20.43
82.54
67.84
74
2.94
FCF yield (avg)%
13.38
13.42
13.23
15.87
17.94
16.82
14.69
13.62
16.24
14.20
20.16
14.69
14.45
86
10.60
FCF margin%
30.78
30.06
31.76
32.02
33.23
35.17
36.61
37.14
34.51
35.47
15.13
35.47
33.87
35
0.601
FCF / Net incomex
1.274
1.437
1.517
1.510
1.566
1.585
1.648
1.682
1.793
1.968
0.241
1.682
1.576
48
10.34
ROIC%
23.43
22.46
25.19
22.84
22.91
21.12
18.50
21.31
21.54
19.26
25.23
21.12
22.00
73
14.69
Return on equity%
19.90
19.62
19.76
21.26
18.95
21.03
18.57
17.46
14.60
17.36
26.41
17.46
19.28
7
27.64
Return on assets%
22.03
19.57
17.70
20.64
22.38
21.70
24.59
21.94
23.98
21.82
29.44
21.94
21.88
63
326.21
EPS¥
292.45
282.37
284.82
302.45
308.97
317.91
331.15
317.45
327.77
348.30
341.72
2.43%
3.13%
—
8.44
EPS growth%
16.24
19.21
21.66
21.13
22.41
21.09
20.38
19.33
19.54
22.18
8.96
20.38
20.74
47
416.73
Bookvalue per sh¥
341.72
337.44
299.28
330.79
335.83
328.27
310.41
311.89
307.21
270.38
322.79
(4.24%)
(3.00%)
—
381.31
FCF per share¥
390.61
417.33
454.39
422.51
472.07
502.19
454.08
416.14
449.68
407.23
324.02
(2.91%)
1.64%
—
190.32
Dividend per sh¥
620.38
704.65
792.31
904.01
890.27
964.42
953.55
1,072
1,303
1,489
400.98
10.83%
9.21%
—
19.46
Div yield (avg)%
31.90
32.69
35.09
36.37
35.43
32.48
33.02
30.04
28.98
30.08
10.95
30.08
32.59
11
13.88
Payout ratio%
12.22
12.26
9.48
11.71
14.52
12.18
10.12
12.31
10.68
9.49
17.93
10.68
11.94
17
120.5
Shares (diluted)M
131.3
140.3
133.2
147.6
141.5
152.7
145.0
165.9
193.7
184.6
117.7
5.46%
3.16%
60
10.64
Buyback yield%
27.35
25.52
27.84
26.14
28.88
30.31
28.67
26.18
26.37
29.16
26.97
28.67
27.60
18
1.122
D/E ratiox
1.475
1.453
1.512
1.702
1.606
1.636
1.858
1.971
2.180
2.375
1.690
1.971
1.669
80
30.33
Enterprise value¥B
70.08
64.72
59.04
58.14
57.65
60.83
66.48
70.00
64.34
68.14
9.140
3.40%
(1.24%)
31
123.1
LT debt¥B
115.3
125.4
134.9
138.9
121.1
106.6
99.90
99.66
99.67
88.50
9.378
(6.07%)
(1.80%)
83
Revenue
¥145.6B
2.32%
1.00×
Cost of revenue
¥90.47B
2.03%
0.97×
Operating expenses
¥15.69B
3.21%
1.09×
Cash and investments
21.03%