212.2
Revenue¥B
168.8
178.0
187.9
193.1
203.0
216.5
227.2
241.9
253.4
224.6
227.5
5.58%
5.05%
67
27.70
Revenue growth%
3.34
4.42
4.19
2.68
3.85
1.39
1.72
0.44
1.33
16.87
6.71
1.39
2.20
57
5.75
Gross margin%
30.15
30.17
30.70
33.46
35.34
36.76
36.60
38.49
37.62
17.85
6.63
36.76
34.40
31
12.67
Operating margin%
5.31
2.55
5.03
2.25
2.00
0.98
1.31
1.77
4.71
15.92
16.85
1.77
2.40
73
9.09
Net margin%
6.38
6.63
7.89
9.14
8.61
6.72
8.75
6.05
6.49
18.00
25.61
6.72
6.68
70
12.24
P/E ratio (avg)x
59.85
61.15
61.14
57.00
64.41
71.37
73.98
70.55
67.24
8.465
26.29
70.55
62.78
22
18.27
EV/EBITx
26.37
27.75
28.29
29.27
31.01
30.16
32.86
32.77
31.73
37.44
24.29
31.73
29.72
13
10.14
FCF yield (avg)%
18.39
15.63
14.70
16.52
15.52
15.28
17.60
16.09
16.39
14.50
16.73
16.09
16.24
6
4.29
FCF margin%
1.22
0.58
3.32
1.28
3.97
2.82
3.92
4.27
1.47
2.59
3.27
3.92
3.03
84
0.650
FCF / Net incomex
0.674
0.725
0.684
0.700
0.673
0.652
0.714
0.741
0.784
1.705
1.291
0.714
0.702
75
17.31
ROIC%
20.73
21.12
21.59
22.81
20.73
23.33
20.37
19.79
19.60
28.76
18.69
20.37
20.93
54
24.76
Return on equity%
13.50
16.41
17.89
18.41
18.55
21.15
18.87
18.41
18.75
23.95
23.32
18.75
18.41
7
9.86
Return on assets%
14.51
12.16
12.54
14.74
16.23
18.16
15.94
15.12
13.14
25.07
17.64
15.94
14.63
28
95.52
EPS¥
128.19
133.66
140.62
167.13
200.41
204.20
229.48
223.44
243.97
101.83
119.69
7.86%
8.01%
—
17.00
EPS growth%
28.46
26.40
29.20
28.05
27.06
26.05
23.43
23.67
21.76
7.98
17.99
23.67
26.73
33
231.10
Bookvalue per sh¥
123.83
123.61
124.28
144.39
149.70
163.68
157.19
174.51
201.25
44.85
238.21
6.87%
4.84%
—
163.73
FCF per share¥
252.68
271.68
268.24
282.50
317.95
299.39
301.52
336.41
347.09
51.65
173.34
4.20%
4.20%
—
223.87
Dividend per sh¥
109.56
119.12
124.17
122.28
135.70
156.89
160.70
192.14
186.29
92.56
106.65
8.78%
7.67%
—
25.46
Div yield (avg)%
24.06
23.77
23.71
23.38
20.45
22.24
23.54
23.35
24.22
21.07
23.67
23.35
23.62
14
23.56
Payout ratio%
14.80
12.64
10.35
9.58
7.67
4.91
5.91
3.05
4.94
27.42
14.96
4.94
8.63
17
279.7
Shares (diluted)M
365.0
377.2
419.8
460.8
509.7
551.2
542.1
610.8
711.3
283.3
292.8
9.07%
7.85%
7
2.92
Buyback yield%
18.47
18.68
20.58
21.80
23.08
23.17
26.06
27.69
30.21
18.78
15.93
26.06
22.44
62
0.867
D/E ratiox
1.204
1.346
1.467
1.411
1.380
1.416
1.476
1.511
1.464
0.635
0.295
1.464
1.413
54
30.04
Enterprise value¥B
138.8
144.4
161.2
191.2
199.2
197.6
191.5
208.9
243.2
138.1
218.4
4.92%
7.72%
49
235.1
LT debt¥B
131.7
134.9
140.2
138.6
129.1
137.1
139.4
134.1
143.1
66.28
12.90
0.64%
1.33%
41
Revenue
¥253.4B
5.05%
1.00×
Cost of revenue
¥105.3B
5.30%
1.02×
Operating expenses
¥63.04B
4.99%
0.99×
Cash and investments
14.71%