102.0
Revenue¥B
120.9
121.3
123.0
126.6
131.9
137.3
142.8
144.1
150.2
155.2
106.2
3.31%
2.74%
83
9.29
Revenue growth%
5.12
3.92
4.98
6.66
7.86
9.48
8.89
7.81
6.01
5.04
23.09
7.81
6.34
79
15.21
Gross margin%
17.83
20.63
17.81
20.80
19.09
21.66
19.27
20.53
20.31
19.94
14.06
20.31
20.12
17
18.13
Operating margin%
7.23
4.42
1.66
3.46
5.10
3.28
3.64
5.06
4.45
6.39
26.91
4.45
4.43
95
12.08
Net margin%
16.66
16.94
17.98
17.78
14.94
12.16
9.21
8.02
6.54
9.39
7.27
9.21
13.55
41
14.58
P/E ratio (avg)x
33.04
33.87
38.02
37.23
43.39
51.61
50.27
57.60
68.04
73.05
20.36
57.60
46.83
64
8.909
EV/EBITx
17.59
18.76
18.52
17.44
17.36
17.24
16.26
15.00
15.17
15.29
37.40
15.29
17.30
92
24.23
FCF yield (avg)%
28.83
28.93
29.71
27.11
27.92
26.97
26.24
23.60
22.65
25.64
17.90
25.64
27.04
62
21.68
FCF margin%
24.66
21.89
21.21
19.03
20.81
18.94
21.29
20.73
19.46
19.55
25.66
19.55
20.77
71
1.016
FCF / Net incomex
1.639
1.734
2.010
1.940
2.077
2.449
2.643
2.918
3.348
3.555
1.435
2.918
2.263
9
18.34
ROIC%
28.46
30.21
27.81
24.91
27.20
28.16
29.64
31.83
33.45
34.95
3.68
31.83
29.05
17
8.16
Return on equity%
29.26
26.46
26.15
24.26
25.71
24.41
24.29
21.53
20.47
22.94
23.43
22.94
24.35
93
10.54
Return on assets%
5.76
4.93
4.91
7.76
8.67
5.79
8.51
9.69
9.56
11.56
21.79
9.56
8.14
79
2,076
EPS¥
3,814
3,666
3,910
3,545
4,003
3,637
3,567
3,302
3,025
2,782
2,127
(7.02%)
(2.31%)
—
27.00
EPS growth%
17.80
19.01
17.00
16.67
16.53
18.99
21.62
20.19
19.59
22.00
9.25
20.19
19.00
31
2,395
Bookvalue per sh¥
4,310
4,523
5,182
6,109
6,161
6,105
7,041
8,197
9,174
10,197
2,942
10.60%
9.07%
—
1,605
FCF per share¥
4,970
5,856
5,772
6,128
6,729
7,617
7,753
8,370
9,673
9,311
2,645
6.71%
6.27%
—
2,922
Dividend per sh¥
5,429
5,263
5,059
5,553
6,103
5,895
6,099
5,670
5,347
5,192
3,422
(3.18%)
(0.33%)
—
29.07
Div yield (avg)%
20.98
19.93
19.79
17.94
18.75
18.02
16.49
15.47
15.72
16.85
23.66
16.49
17.98
31
4.84
Payout ratio%
21.39
21.65
20.57
21.37
19.47
18.91
21.51
23.55
22.38
23.83
20.35
22.38
21.45
86
32.57
Shares (diluted)M
33.23
31.53
35.47
35.18
40.31
44.45
44.78
44.68
44.10
42.70
32.56
1.16%
2.19%
76
27.11
Buyback yield%
28.52
25.66
25.46
22.93
24.05
23.80
22.33
20.52
20.06
21.29
26.66
21.29
23.36
65
0.123
D/E ratiox
0.272
0.260
0.254
0.272
0.248
0.265
0.247
0.262
0.269
0.268
0.341
0.265
0.263
88
90.54
Enterprise value¥B
110.4
107.6
107.6
120.0
126.5
124.1
129.8
128.4
152.4
176.6
6.038
6.90%
5.74%
34
30.13
LT debt¥B
93.49
101.9
107.3
115.2
127.4
146.6
159.1
172.2
175.6
198.9
21.53
9.31%
7.55%
12
Revenue
¥155.2B
2.74%
1.00×
Cost of revenue
¥104.3B
2.32%
0.96×
Operating expenses
¥19.28B
3.62%
1.09×
Goodwill & intangibles
18.02%