462.1
Revenue¥B
352.4
373.2
395.9
420.3
451.7
486.1
509.9
540.4
562.6
587.9
493.1
5.41%
5.54%
79
12.31
Revenue growth%
30.25
27.70
25.36
24.41
27.39
26.85
23.98
23.89
21.65
19.47
12.84
23.89
24.89
9
24.11
Gross margin%
7.11
9.59
8.02
5.63
4.07
2.64
4.37
3.75
1.58
3.33
3.99
3.33
4.22
90
29.69
Operating margin%
15.65
17.50
17.98
18.82
18.17
20.16
17.48
19.79
18.23
17.10
14.95
18.23
18.07
69
3.40
Net margin%
16.85
14.13
15.46
15.77
13.73
16.29
14.94
17.81
17.25
14.28
19.50
16.29
15.62
81
25.29
P/E ratio (avg)x
38.72
38.03
36.26
36.95
41.00
46.79
43.72
44.88
48.28
50.67
11.94
46.79
42.36
6
6.856
EV/EBITx
9.442
10.48
9.629
9.024
8.162
7.661
8.501
8.985
8.345
9.090
35.06
8.501
9.005
52
14.40
FCF yield (avg)%
15.89
18.20
17.22
14.45
13.73
16.61
14.21
12.96
13.44
13.90
21.94
13.90
14.33
9
22.45
FCF margin%
9.28
10.91
11.93
10.84
11.79
9.71
8.24
6.93
6.03
7.19
7.80
7.19
9.49
94
0.636
FCF / Net incomex
1.898
1.714
1.713
1.647
1.456
1.362
1.255
1.180
1.115
1.192
0.389
1.192
1.409
88
26.83
ROIC%
6.73
9.30
8.93
7.53
8.30
8.77
6.59
7.38
10.27
8.69
11.20
8.69
8.50
62
22.99
Return on equity%
13.46
14.54
12.27
11.90
13.00
14.18
17.11
16.05
16.47
19.22
23.53
16.47
14.36
29
23.27
Return on assets%
6.89
8.42
6.73
6.98
4.21
5.98
7.85
5.13
4.82
6.61
15.40
5.98
6.67
71
503.03
EPS¥
217.27
217.36
204.44
179.76
172.90
177.63
186.26
167.68
180.01
195.93
528.68
2.53%
(0.81%)
—
6.37
EPS growth%
12.64
13.43
10.56
9.24
8.61
10.28
8.47
7.32
8.65
10.26
23.00
8.65
9.75
66
135.84
Bookvalue per sh¥
109.32
117.39
104.06
104.66
112.41
118.21
121.24
115.48
122.56
109.37
501.49
(0.55%)
(1.47%)
—
262.46
FCF per share¥
749.70
867.38
1,031
1,116
1,149
1,228
1,450
1,641
1,882
1,857
436.40
10.08%
10.68%
—
276.68
Dividend per sh¥
801.87
828.19
826.83
818.11
829.39
973.93
1,119
1,278
1,370
1,345
433.23
10.15%
5.38%
—
6.93
Div yield (avg)%
1.37
4.02
5.55
8.01
8.38
6.71
9.64
11.27
12.57
13.17
14.60
11.27
8.20
54
17.70
Payout ratio%
2.02
2.17
2.39
3.60
2.79
2.40
1.98
4.70
2.50
0.89
24.33
2.40
2.39
30
233.1
Shares (diluted)M
242.3
231.5
261.2
289.8
305.9
327.8
338.1
353.4
385.7
424.6
227.8
6.78%
6.83%
38
23.58
Buyback yield%
18.57
17.71
15.46
15.38
12.63
14.52
15.93
12.94
15.68
13.68
24.11
14.52
15.42
85
0.283
D/E ratiox
0.380
0.407
0.394
0.377
0.353
0.390
0.353
0.402
0.375
0.347
1.334
0.375
0.378
75
440.5
Enterprise value¥B
375.9
357.2
378.8
380.5
388.3
399.5
451.4
469.2
511.7
486.6
357.0
4.62%
3.44%
77
241.3
LT debt¥B
49.65
52.47
50.82
56.32
55.84
60.15
56.39
50.56
47.01
52.64
468.4
(1.17%)
0.21%
25
Revenue
¥587.9B
5.54%
1.00×
Cost of revenue
¥357.6B
5.35%
0.98×
Operating expenses
¥117.7B
6.28%
1.07×
Goodwill & intangibles
13.82%