313.8
Revenue¥B
281.4
292.2
295.8
308.5
323.6
329.4
339.0
352.7
357.3
368.5
321.4
2.64%
3.09%
90
16.17
Revenue growth%
23.12
21.66
23.21
21.14
21.90
22.24
22.45
19.50
21.03
24.01
13.47
22.24
22.07
30
24.34
Gross margin%
5.30
7.34
8.45
9.73
8.02
5.41
7.85
8.07
7.86
7.43
16.26
7.85
7.86
27
19.31
Operating margin%
22.76
22.94
24.69
27.65
30.10
29.25
28.01
26.75
25.48
26.86
26.79
26.86
26.80
48
10.78
Net margin%
31.10
28.81
29.88
32.79
30.31
31.90
34.42
34.98
34.09
32.38
10.05
34.09
32.14
12
17.10
P/E ratio (avg)x
10.23
9.385
8.959
7.805
7.017
7.386
8.009
7.910
7.006
6.193
12.84
7.386
7.857
81
35.55
EV/EBITx
37.21
35.53
36.26
41.85
46.68
51.51
51.61
57.61
62.88
64.51
16.19
57.61
49.09
44
18.82
FCF yield (avg)%
22.67
25.30
27.36
24.58
26.64
24.54
22.90
21.99
21.95
23.06
26.98
22.90
23.80
57
9.20
FCF margin%
19.11
21.49
23.25
22.36
19.89
17.56
14.66
15.22
14.95
13.63
13.06
14.95
18.33
18
1.391
FCF / Net incomex
0.748
0.877
0.960
1.089
1.177
1.188
1.329
1.370
1.451
1.745
1.283
1.370
1.183
64
16.25
ROIC%
33.08
30.15
27.40
27.27
29.43
30.37
27.59
28.09
27.77
26.30
12.05
27.77
27.93
85
15.66
Return on equity%
14.61
16.89
15.81
17.95
16.52
16.24
15.51
16.43
13.53
15.67
2.59
15.67
16.02
47
6.56
Return on assets%
24.81
21.92
20.36
17.50
18.98
16.57
15.73
15.83
15.23
15.01
8.29
15.73
17.03
29
55.21
EPS¥
30.77
27.14
27.87
27.73
26.48
23.21
24.16
24.57
21.77
19.04
58.48
(6.38%)
(5.61%)
—
29.39
EPS growth%
18.59
18.56
20.26
21.17
21.97
19.05
19.68
17.95
20.77
20.17
17.51
19.68
19.93
35
175.49
Bookvalue per sh¥
84.26
81.12
89.50
105.91
103.70
114.54
110.11
127.72
131.09
154.48
154.11
8.30%
6.85%
—
100.42
FCF per share¥
192.87
196.44
208.94
201.24
195.77
195.08
193.12
222.56
262.45
267.88
68.01
6.47%
4.16%
—
137.16
Dividend per sh¥
137.54
135.77
144.88
163.39
174.52
172.92
180.81
171.30
164.68
160.46
64.48
(1.67%)
2.12%
—
27.19
Div yield (avg)%
23.84
24.72
26.44
27.40
30.04
29.13
26.69
28.07
26.84
27.57
25.97
27.57
27.12
16
8.61
Payout ratio%
15.79
14.69
17.67
18.28
16.15
15.70
16.46
17.97
17.68
19.08
6.94
17.68
17.07
40
0.869
Shares (diluted)B
1.032
1.090
1.122
1.213
1.135
1.169
1.300
1.214
1.121
1.057
0.869
(1.41%)
1.29%
71
20.94
Buyback yield%
20.40
22.38
22.20
19.48
22.29
23.46
23.17
23.75
26.32
28.16
7.75
23.75
22.77
20
0.348
D/E ratiox
2.277
2.262
2.333
2.721
2.866
2.773
2.884
3.084
3.531
3.443
1.284
3.084
2.819
45
350.1
Enterprise value¥B
361.2
357.7
380.7
423.8
500.7
501.7
582.0
584.1
576.1
578.7
63.99
2.94%
5.49%
30
53.94
LT debt¥B
512.6
528.2
580.7
536.7
544.7
514.2
556.6
616.8
602.1
692.8
336.4
4.93%
3.34%
17
Revenue
¥368.5B
3.09%
1.00×
Cost of revenue
¥186.2B
2.77%
0.97×
Operating expenses
¥87.78B
3.50%
1.04×
Goodwill & intangibles
18.43%
Cash and investments
16.48%
Spread over hurdle
(1.25%)