444.2
Revenue¥M
902.1
890.8
919.1
918.6
917.2
906.1
910.5
912.2
930.5
935.6
474.0
0.40%
0.63%
50
15.84
Revenue growth%
9.53
11.23
9.85
7.54
9.40
10.44
11.28
12.31
10.91
8.39
16.41
10.91
10.14
11
9.97
Gross margin%
11.29
9.79
6.84
7.04
6.21
7.75
9.21
9.20
10.62
10.48
22.82
9.21
9.21
51
10.60
Operating margin%
31.00
33.20
32.64
32.08
29.31
30.29
27.40
30.38
32.89
32.37
8.52
30.38
31.54
32
24.25
Net margin%
27.64
25.74
23.51
23.59
20.87
21.74
21.18
22.30
24.66
24.22
21.21
22.30
23.55
26
27.72
P/E ratio (avg)x
15.04
17.26
19.20
21.61
25.84
25.77
30.24
34.64
39.07
39.96
7.871
34.64
25.80
31
26.25
EV/EBITx
38.01
40.81
45.42
48.25
54.02
61.10
69.93
79.08
89.79
88.47
16.67
79.08
57.56
95
18.26
FCF yield (avg)%
25.72
23.13
25.34
25.63
25.71
26.21
27.54
27.35
24.74
26.90
10.33
26.90
25.72
42
24.17
FCF margin%
27.57
30.37
27.55
26.95
27.02
26.79
28.16
28.83
27.21
26.45
22.65
27.21
27.38
76
1.689
FCF / Net incomex
1.478
1.603
1.657
1.748
2.088
2.013
2.118
2.485
2.428
2.821
0.497
2.428
2.050
93
9.57
ROIC%
23.30
22.77
23.40
23.55
23.13
20.20
17.56
20.43
22.18
20.72
9.29
20.43
22.48
29
5.55
Return on equity%
5.74
3.17
2.37
4.98
2.35
1.47
0.40
0.40
0.63
0.68
5.55
0.63
1.91
84
29.57
Return on assets%
20.82
21.29
21.37
19.92
18.75
18.15
16.81
17.56
16.54
17.78
6.12
17.56
18.45
56
127.89
EPS¥
115.64
119.45
124.13
114.37
124.79
120.17
128.84
140.70
149.55
139.64
140.25
2.27%
1.54%
—
14.78
EPS growth%
15.10
17.66
18.95
18.57
19.44
20.85
19.16
20.67
21.73
18.96
18.54
20.67
19.06
43
202.74
Bookvalue per sh¥
32.53
29.85
30.97
33.08
29.68
27.28
29.65
27.44
27.52
28.31
138.12
(0.94%)
(2.46%)
—
129.21
FCF per share¥
191.74
182.81
206.74
218.15
257.62
291.56
301.24
294.70
282.81
308.16
177.42
3.65%
4.76%
—
179.37
Dividend per sh¥
154.08
154.60
139.28
128.30
124.52
128.94
140.99
123.65
122.03
108.99
31.94
(2.63%)
(4.77%)
—
21.37
Div yield (avg)%
24.81
27.15
27.49
29.48
31.25
32.80
31.41
32.74
32.07
30.63
18.98
32.07
30.94
89
20.43
Payout ratio%
8.49
6.40
4.41
4.56
5.86
7.78
6.57
6.56
7.81
8.16
26.98
7.78
6.57
70
1.410
Shares (diluted)M
1.604
1.660
1.845
1.918
1.993
2.108
1.933
2.131
2.217
2.219
1.453
2.17%
4.32%
18
7.82
Buyback yield%
18.24
17.53
19.16
18.37
17.49
17.72
20.18
17.43
20.32
17.57
12.82
17.72
17.98
77
1.747
D/E ratiox
1.985
2.110
2.039
2.161
2.350
2.456
2.699
2.906
3.234
3.187
0.703
2.906
2.403
73
1.093
Enterprise value¥B
1.155
1.042
0.970
0.889
0.987
0.952
0.975
1.074
1.193
1.164
0.501
3.37%
0.47%
84
200.9
LT debt¥M
106.6
105.3
100.7
88.24
92.82
78.64
74.51
64.91
65.54
55.86
961.8
(9.66%)
(7.20%)
67
Revenue
¥935.6M
0.63%
1.00×
Cost of revenue
¥493.2M
0.59%
1.00×
Operating expenses
¥190.4M
0.18%
0.96×
Goodwill & intangibles
21.30%
Cash and investments
20.89%
Spread over hurdle
18.21%