196.8
Revenue¥B
401.4
410.4
410.0
407.4
417.1
425.1
428.4
426.8
438.6
445.5
205.3
1.32%
0.94%
85
21.60
Revenue growth%
10.87
10.60
12.73
13.64
14.30
11.82
12.31
11.66
9.52
6.96
12.13
11.66
11.74
61
27.79
Gross margin%
12.32
9.40
7.66
9.79
7.64
4.78
4.36
2.15
3.91
5.72
10.69
4.36
6.68
40
13.13
Operating margin%
2.88
5.66
2.78
5.74
5.25
3.71
1.82
1.47
0.40
0.40
19.39
1.47
2.83
44
18.36
Net margin%
32.35
31.90
29.79
28.25
30.19
33.01
35.92
35.17
32.50
32.05
29.39
33.01
32.20
78
12.48
P/E ratio (avg)x
31.17
28.97
27.52
25.75
25.05
26.46
29.12
26.65
24.78
22.64
26.45
26.46
26.55
62
34.07
EV/EBITx
16.66
14.59
13.02
14.16
12.78
12.23
12.05
11.77
12.82
13.07
13.26
12.23
12.92
53
9.25
FCF yield (avg)%
15.86
13.35
14.86
15.54
13.04
12.31
14.65
14.67
14.66
13.07
26.70
14.65
14.66
9
10.37
FCF margin%
0.40
1.45
0.40
3.08
5.84
8.27
6.20
4.00
2.96
1.40
7.78
4.00
3.02
45
0.434
FCF / Net incomex
1.246
1.310
1.331
1.235
1.155
1.109
1.088
1.072
1.069
1.111
1.167
1.088
1.133
38
29.59
ROIC%
27.36
27.16
27.03
26.37
23.76
21.83
21.10
20.14
18.13
18.32
25.86
20.14
22.79
27
8.53
Return on equity%
7.58
7.86
6.02
5.79
5.20
3.50
1.49
3.82
6.38
3.98
12.23
3.82
5.49
46
22.88
Return on assets%
12.27
12.96
15.50
16.03
14.50
16.99
14.36
17.24
18.34
18.83
25.90
17.24
15.76
66
717.51
EPS¥
477.29
487.87
518.32
452.66
421.70
386.08
341.07
358.64
336.66
311.89
778.52
(5.85%)
(3.81%)
—
27.67
EPS growth%
10.99
11.86
14.03
12.34
13.20
12.61
10.88
12.90
10.08
10.00
12.88
10.88
12.10
46
118.72
Bookvalue per sh¥
601.42
624.54
671.20
639.55
707.49
690.54
707.16
768.52
848.04
821.29
643.99
3.03%
3.36%
—
671.04
FCF per share¥
177.09
158.61
171.03
178.54
178.73
179.29
159.83
163.05
146.46
139.64
431.38
(4.82%)
(3.07%)
—
587.75
Dividend per sh¥
824.69
863.10
973.07
922.46
982.59
1,043
1,034
993.89
1,041
1,089
374.71
2.08%
2.11%
—
27.87
Div yield (avg)%
9.44
6.84
5.91
3.83
6.79
7.49
10.21
7.68
10.33
10.95
26.02
10.21
7.58
56
17.37
Payout ratio%
35.43
37.37
34.43
34.56
32.81
33.25
31.04
28.92
29.87
30.48
7.91
30.48
33.03
44
293.9
Shares (diluted)M
440.5
424.1
452.2
490.1
490.0
486.0
492.3
515.5
596.9
646.5
289.8
5.70%
4.76%
72
29.24
Buyback yield%
5.48
4.34
4.64
3.31
1.16
3.93
2.70
4.36
3.05
5.88
14.86
3.93
4.13
60
0.334
D/E ratiox
1.098
1.174
1.218
1.313
1.343
1.411
1.378
1.565
1.646
1.715
1.557
1.565
1.361
56
38.14
Enterprise value¥B
625.5
742.0
769.1
765.1
911.1
906.2
895.4
1,080
1,075
1,215
317.0
5.92%
8.62%
60
247.7
LT debt¥B
430.5
468.6
543.7
571.8
563.5
631.5
684.3
735.4
839.2
837.1
117.9
8.24%
7.34%
85
Revenue
¥445.5B
0.94%
1.00×
Cost of revenue
¥274.0B
1.15%
1.02×
Operating expenses
¥64.40B
0.29%
0.94×
Spread over hurdle
(0.32%)