291.3
Revenue¥B
152.9
162.7
175.1
187.7
193.8
208.4
216.3
226.7
242.1
254.9
301.4
5.63%
5.81%
60
13.82
Revenue growth%
5.41
5.79
4.54
6.13
4.03
5.56
4.19
6.05
5.84
4.09
29.30
5.56
5.48
78
25.12
Gross margin%
22.92
24.05
26.59
29.03
27.54
28.93
29.27
26.44
24.69
21.80
19.76
26.44
26.51
26
24.92
Operating margin%
16.12
17.50
16.25
13.90
14.59
16.58
15.83
18.35
16.67
15.52
16.88
16.58
16.18
37
10.00
Net margin%
17.72
20.56
22.99
24.06
26.98
26.05
26.28
28.20
27.99
30.69
2.67
27.99
26.17
45
29.04
P/E ratio (avg)x
40.80
45.91
45.67
49.70
51.40
55.46
56.36
56.64
59.80
67.05
34.41
56.64
53.43
69
27.87
EV/EBITx
23.89
27.36
26.98
28.44
30.73
36.59
38.02
36.74
35.40
39.76
7.337
36.74
33.06
43
5.92
FCF yield (avg)%
15.15
16.08
17.99
15.55
16.58
17.84
17.96
15.86
14.97
17.39
2.40
17.39
16.33
8
9.00
FCF margin%
35.05
34.79
35.84
35.13
37.41
35.82
35.74
38.17
38.76
36.95
11.52
36.95
35.83
63
1.208
FCF / Net incomex
0.838
0.829
0.832
0.820
0.830
0.917
0.918
0.836
0.799
0.830
0.540
0.836
0.831
22
2.24
ROIC%
23.35
23.97
24.59
23.89
24.32
25.25
22.40
22.01
20.32
18.77
10.36
22.01
23.62
8
2.62
Return on equity%
21.77
22.12
23.75
25.10
25.22
22.92
25.46
24.59
24.11
24.36
2.46
24.36
24.23
9
20.62
Return on assets%
7.76
7.11
7.63
7.06
9.09
10.83
13.44
10.65
12.33
12.96
8.48
12.33
9.87
75
617.98
EPS¥
309.77
333.79
327.71
347.43
306.13
296.49
329.70
306.79
302.48
293.97
633.19
(0.81%)
(0.12%)
—
25.28
EPS growth%
11.32
11.01
9.47
11.93
11.29
13.39
14.84
13.67
12.88
15.12
9.78
13.67
12.40
56
1,480
Bookvalue per sh¥
2,069
2,126
2,100
2,450
2,723
3,181
3,482
3,471
3,534
3,790
1,961
6.84%
7.57%
—
694.09
FCF per share¥
1,121
1,246
1,310
1,358
1,497
1,712
1,671
1,846
2,039
2,223
1,772
8.24%
6.86%
—
989.58
Dividend per sh¥
975.03
1,076
1,074
1,247
1,275
1,420
1,337
1,522
1,500
1,649
1,283
5.28%
5.82%
—
4.04
Div yield (avg)%
28.08
26.68
26.89
25.49
26.14
28.70
27.12
24.44
26.85
27.78
10.62
27.12
26.87
76
23.53
Payout ratio%
25.36
24.98
22.59
20.89
23.72
24.70
25.33
24.81
22.74
22.57
16.60
24.70
24.21
39
82.62
Shares (diluted)M
119.8
126.5
139.8
144.6
171.9
176.7
204.8
222.8
235.4
263.1
83.40
8.89%
9.88%
34
21.99
Buyback yield%
19.49
17.51
16.35
17.61
16.29
16.14
16.37
15.94
16.92
19.34
4.63
16.37
16.64
28
0.771
D/E ratiox
1.332
1.443
1.360
1.272
1.156
1.118
1.199
1.105
1.012
0.983
1.775
1.105
1.177
11
44.18
Enterprise value¥B
332.6
304.2
340.9
306.8
339.4
325.6
337.1
327.6
334.5
306.1
45.97
(2.04%)
(0.07%)
67
113.9
LT debt¥B
106.9
111.4
103.5
108.3
105.8
106.0
106.4
104.1
114.3
111.4
60.12
1.03%
0.98%
15
Revenue
¥254.9B
5.81%
1.00×
Cost of revenue
¥118.4B
5.57%
0.98×
Operating expenses
¥51.62B
6.19%
1.04×