395.1
Revenue¥B
268.7
284.9
299.9
320.1
346.4
379.0
400.8
424.9
455.1
489.1
404.6
7.14%
6.97%
69
8.17
Revenue growth%
9.91
12.61
9.73
10.37
10.15
10.13
7.33
6.96
6.79
5.30
7.27
6.96
9.82
70
23.56
Gross margin%
22.47
19.74
21.32
21.86
21.02
21.92
19.48
17.51
18.32
20.15
15.69
19.48
20.59
53
25.17
Operating margin%
27.75
25.23
27.46
28.08
25.41
22.88
25.54
24.16
25.22
24.93
7.03
24.93
25.32
79
7.17
Net margin%
13.29
10.48
9.81
7.45
6.11
6.74
5.18
6.32
8.30
6.93
13.92
6.74
7.19
37
21.03
P/E ratio (avg)x
33.46
39.78
43.08
42.56
45.41
50.30
51.14
57.85
56.68
59.55
36.03
56.68
47.85
45
26.38
EV/EBITx
20.92
20.58
20.73
21.83
23.40
24.70
22.41
25.13
26.92
29.68
29.08
25.13
22.90
64
23.36
FCF yield (avg)%
24.84
22.31
21.61
18.78
17.47
16.63
19.01
20.57
19.31
18.64
19.59
19.01
19.16
43
2.06
FCF margin%
6.26
4.78
5.50
3.82
3.65
1.95
0.40
2.53
3.71
5.47
4.90
2.53
3.77
26
0.349
FCF / Net incomex
0.835
0.722
0.679
0.606
0.538
0.552
0.474
0.447
0.453
0.492
0.445
0.474
0.545
40
17.42
ROIC%
33.11
32.93
32.39
29.85
29.89
30.90
32.62
31.74
33.73
34.95
2.62
32.62
32.50
60
16.60
Return on equity%
13.17
15.55
18.41
19.25
20.13
21.38
20.03
19.46
20.49
22.38
22.68
20.49
19.74
51
13.01
Return on assets%
23.89
24.77
23.12
23.68
21.66
23.95
23.88
21.23
23.74
25.89
27.13
23.88
23.81
86
121.08
EPS¥
102.54
106.48
106.53
111.23
114.71
122.79
107.50
109.76
105.99
97.82
126.23
(3.14%)
(1.44%)
—
29.16
EPS growth%
12.52
13.96
11.82
13.59
14.39
15.40
16.59
17.21
18.42
17.69
29.87
17.21
14.89
19
159.09
Bookvalue per sh¥
146.23
141.44
150.79
162.33
161.76
168.68
183.35
191.98
198.33
195.59
165.50
3.87%
3.62%
—
186.07
FCF per share¥
89.18
88.28
94.83
101.90
105.55
111.46
105.69
112.36
100.01
101.20
78.91
(0.84%)
0.44%
—
152.56
Dividend per sh¥
188.49
187.04
212.36
243.87
263.58
270.23
274.88
288.60
293.27
275.25
154.04
0.87%
4.33%
—
29.88
Div yield (avg)%
23.29
23.38
20.68
22.06
21.93
22.04
19.58
16.80
14.36
13.63
9.99
16.80
21.31
54
15.50
Payout ratio%
7.58
7.95
10.45
12.89
12.42
12.97
13.79
12.02
10.20
10.34
27.48
12.02
11.24
84
1.072
Shares (diluted)B
1.167
1.220
1.250
1.269
1.421
1.540
1.672
1.673
1.887
1.835
1.076
5.25%
4.33%
94
27.00
Buyback yield%
19.48
19.53
20.52
21.99
21.09
21.20
19.88
18.31
18.54
16.14
9.88
18.54
19.71
59
1.582
D/E ratiox
1.107
1.244
1.328
1.366
1.374
1.349
1.525
1.565
1.699
1.956
0.841
1.565
1.370
31
398.9
Enterprise value¥B
327.7
300.6
306.1
323.1
345.0
393.7
377.0
345.8
368.7
387.0
107.0
2.32%
2.75%
38
420.7
LT debt¥B
233.2
220.6
238.4
222.6
219.9
226.6
208.1
182.0
197.3
171.4
345.1
(4.86%)
(2.98%)
13
Revenue
¥489.1B
6.97%
1.00×
Cost of revenue
¥261.2B
6.74%
0.98×
Operating expenses
¥68.65B
7.10%
1.01×
Cash and investments
16.65%