246.8
Revenue¥B
361.5
395.8
427.5
450.9
488.8
533.2
565.4
597.3
632.9
691.9
275.6
7.20%
7.65%
9
13.16
Revenue growth%
5.54
7.87
7.55
6.32
7.49
8.06
5.96
8.19
8.22
7.46
26.90
8.06
7.52
9
5.75
Gross margin%
1.60
4.14
4.11
3.06
3.52
4.62
3.03
4.95
5.48
2.66
27.27
4.62
3.82
47
9.25
Operating margin%
13.46
15.42
14.02
13.80
12.81
10.92
8.17
8.64
6.75
7.94
4.69
8.17
11.87
79
14.92
Net margin%
21.01
21.74
18.77
18.76
16.70
15.47
17.44
20.07
19.27
18.93
28.08
18.93
18.85
26
17.82
P/E ratio (avg)x
34.44
30.71
31.03
33.93
35.41
36.25
31.94
29.10
31.52
32.10
22.39
31.94
32.02
74
7.285
EV/EBITx
15.37
15.87
16.43
15.10
15.13
14.10
12.89
14.32
15.08
15.45
36.96
14.32
15.12
48
15.77
FCF yield (avg)%
25.46
26.42
25.00
25.79
25.32
28.03
28.57
30.08
28.82
26.49
2.35
28.57
26.45
82
22.18
FCF margin%
19.97
19.28
21.25
19.26
19.62
18.95
16.90
18.34
20.46
20.82
12.95
18.95
19.45
15
0.885
FCF / Net incomex
1.803
2.018
2.080
2.245
2.158
2.180
2.372
2.393
2.447
2.230
1.152
2.372
2.205
27
20.15
ROIC%
3.28
3.99
4.72
5.13
6.10
4.08
7.02
6.99
9.01
6.95
14.63
6.99
5.62
56
10.06
Return on equity%
25.25
27.07
27.07
24.51
23.19
22.60
20.11
19.03
21.13
18.89
15.70
20.11
22.90
87
6.93
Return on assets%
3.97
3.86
6.18
5.49
6.14
7.43
4.99
7.00
6.17
5.04
5.62
6.17
5.82
85
311.67
EPS¥
594.99
584.43
631.46
609.96
626.52
593.15
566.95
511.35
480.64
446.49
338.60
(6.55%)
(2.23%)
—
13.62
EPS growth%
28.46
29.10
29.22
30.42
33.33
31.72
30.89
29.83
29.70
26.82
29.59
29.83
29.77
58
447.52
Bookvalue per sh¥
231.52
241.72
278.16
264.07
247.89
255.83
239.43
257.15
293.89
302.48
361.61
4.06%
3.71%
—
503.23
FCF per share¥
333.21
344.15
302.39
324.14
284.54
302.77
281.29
306.95
311.23
294.31
86.70
0.68%
(1.17%)
—
390.54
Dividend per sh¥
465.29
428.81
453.38
416.72
430.49
429.90
420.96
392.28
381.50
364.73
438.89
(3.26%)
(1.85%)
—
18.02
Div yield (avg)%
15.76
17.52
15.08
17.18
14.78
13.73
16.03
14.78
13.99
14.61
5.50
14.61
14.93
67
16.60
Payout ratio%
5.63
3.77
4.22
6.81
6.51
5.67
6.83
6.63
3.87
3.76
12.65
5.67
5.65
91
0.527
Shares (diluted)B
0.650
0.639
0.624
0.713
0.765
0.793
0.825
0.876
0.982
1.105
0.539
7.65%
6.66%
32
17.68
Buyback yield%
20.74
18.76
20.29
18.84
18.16
17.45
16.84
16.77
19.40
20.03
5.34
17.45
18.80
10
1.783
D/E ratiox
2.032
1.871
1.714
1.887
1.801
1.645
1.764
1.890
1.754
1.842
1.469
1.764
1.822
28
43.70
Enterprise value¥B
684.1
771.9
803.9
890.5
882.7
957.6
923.0
1,002
1,103
1,144
537.6
5.32%
6.20%
95
231.8
LT debt¥B
668.5
652.4
685.2
759.4
725.4
701.0
795.5
836.1
831.1
865.7
278.0
3.60%
4.20%
48
Revenue
¥691.9B
7.65%
1.00×
Cost of revenue
¥404.3B
7.50%
0.99×
Operating expenses
¥118.4B
7.32%
0.97×