123.8
Revenue¥B
129.9
136.6
143.0
146.1
151.2
155.6
163.5
170.4
178.2
180.2
134.7
3.57%
3.83%
61
2.52
Revenue growth%
12.47
11.99
13.97
13.62
12.49
14.43
15.92
12.97
15.91
16.11
7.60
15.91
13.79
20
3.30
Gross margin%
11.44
8.98
7.10
7.96
10.23
10.04
10.47
7.52
8.87
11.05
17.96
10.04
9.51
62
21.49
Operating margin%
14.10
16.23
14.96
12.29
14.29
13.62
15.04
14.63
16.82
16.34
21.50
15.04
14.79
68
26.20
Net margin%
20.52
17.60
17.96
17.98
15.55
17.50
17.81
17.52
17.12
20.06
22.65
17.52
17.71
85
12.11
P/E ratio (avg)x
41.10
46.35
45.16
49.05
50.42
56.53
62.95
60.27
68.60
62.44
30.38
62.44
53.47
32
26.90
EV/EBITx
34.26
39.77
39.31
46.22
45.75
50.29
53.44
61.04
58.89
63.84
10.04
58.89
48.25
61
11.81
FCF yield (avg)%
14.17
12.17
14.93
14.46
13.32
15.00
16.85
15.52
12.69
14.93
23.61
15.00
14.69
94
4.00
FCF margin%
9.49
11.35
11.48
12.79
12.07
11.44
9.55
11.76
13.83
14.53
27.74
11.76
11.62
17
1.281
FCF / Net incomex
1.185
1.233
1.292
1.389
1.315
1.458
1.475
1.637
1.541
1.600
1.395
1.541
1.423
94
5.83
ROIC%
27.36
27.60
25.01
25.77
28.55
28.87
31.29
32.51
31.02
30.43
11.26
31.02
28.71
44
28.08
Return on equity%
25.67
26.80
27.20
24.28
23.52
26.03
24.16
26.63
23.98
24.61
26.74
24.61
25.14
94
11.66
Return on assets%
15.09
13.14
13.65
11.13
11.37
13.42
13.49
11.27
11.68
11.50
9.68
11.68
12.41
10
54.00
EPS¥
35.66
34.62
37.77
38.12
38.26
35.31
36.63
37.01
35.38
39.01
55.30
0.39%
1.15%
—
14.81
EPS growth%
27.02
25.20
27.63
26.82
29.59
27.19
25.04
24.40
21.79
23.74
25.45
24.40
26.01
67
10.69
Bookvalue per sh¥
45.14
49.01
59.06
64.80
64.25
75.81
82.25
94.02
92.18
97.73
17.84
8.75%
8.85%
—
45.02
FCF per share¥
11.41
10.18
9.91
9.99
9.02
8.86
8.57
8.15
8.33
8.95
56.04
(0.17%)
(2.60%)
—
16.04
Dividend per sh¥
59.09
62.80
68.17
72.77
84.56
94.46
100.71
96.08
110.14
107.97
53.21
5.01%
7.37%
—
17.57
Div yield (avg)%
25.15
27.28
25.63
22.81
22.20
21.83
19.54
18.08
17.73
18.12
10.96
18.12
22.02
49
10.70
Payout ratio%
16.98
15.73
14.84
12.53
15.13
14.02
14.70
16.05
17.06
16.08
10.13
16.05
15.43
69
1.304
Shares (diluted)B
1.639
1.530
1.552
1.664
1.845
1.871
2.081
2.264
2.101
2.224
1.314
3.80%
3.33%
32
12.57
Buyback yield%
25.59
26.53
26.30
27.64
25.84
25.18
28.05
27.08
24.12
26.80
17.80
26.80
26.41
82
1.716
D/E ratiox
0.326
0.357
0.341
0.325
0.316
0.328
0.305
0.313
0.320
0.285
0.855
0.313
0.322
51
120.8
Enterprise value¥B
185.7
182.2
188.2
213.5
229.7
247.8
241.3
233.0
233.6
225.2
86.27
(0.39%)
1.84%
25
63.08
LT debt¥B
20.45
22.52
23.02
21.57
22.54
22.67
25.58
26.78
28.99
29.38
109.2
5.44%
4.86%
34
Revenue
¥180.2B
3.83%
1.00×
Cost of revenue
¥115.5B
4.02%
1.02×
Operating expenses
¥40.51B
3.47%
0.97×
Spread over hurdle
16.73%