66.70
Revenue¥B
121.9
126.1
127.7
132.4
133.5
138.8
144.4
150.6
154.3
162.0
69.29
3.94%
2.93%
31
14.12
Revenue growth%
3.20
2.93
4.60
6.87
8.10
9.71
7.61
6.36
3.41
4.86
10.32
6.36
5.61
40
13.95
Gross margin%
20.15
22.58
25.51
23.97
25.41
27.02
25.07
25.79
24.34
23.96
16.53
25.07
24.71
55
3.72
Operating margin%
16.43
18.92
20.79
18.00
15.24
16.43
18.46
15.72
16.46
17.65
19.45
16.46
17.05
19
9.26
Net margin%
4.33
1.60
3.90
1.24
3.50
6.47
6.36
9.26
9.68
9.03
9.34
9.03
5.35
88
21.72
P/E ratio (avg)x
8.337
7.960
7.119
6.694
6.609
6.511
6.330
6.303
6.961
6.985
28.42
6.511
6.828
21
34.67
EV/EBITx
5.186
5.670
5.585
5.835
6.424
6.005
6.104
5.606
5.543
5.503
21.18
5.606
5.638
92
13.75
FCF yield (avg)%
32.50
31.32
29.75
31.06
28.85
27.55
29.60
29.80
29.42
29.14
6.51
29.42
29.68
88
11.70
FCF margin%
16.31
14.64
13.98
12.87
11.77
11.22
11.99
11.87
9.45
11.50
20.20
11.50
11.93
7
0.894
FCF / Net incomex
2.653
3.046
3.370
3.439
3.348
3.547
4.218
4.392
4.314
4.989
1.246
4.314
3.493
56
20.40
ROIC%
6.02
4.36
1.38
2.80
2.93
3.14
0.41
0.40
0.40
1.04
22.07
0.41
2.09
43
3.75
Return on equity%
2.06
3.97
2.92
3.43
2.82
0.92
0.40
0.44
0.40
1.63
4.35
0.44
1.85
79
17.99
Return on assets%
27.02
26.57
25.76
25.44
25.09
27.57
27.18
26.11
26.14
23.37
25.68
26.14
26.12
84
530.36
EPS¥
368.58
427.70
455.83
519.19
529.24
556.48
605.38
716.58
743.35
752.07
564.02
7.28%
8.57%
—
14.06
EPS growth%
33.05
33.10
35.26
33.62
33.49
31.56
34.36
33.82
35.23
35.60
14.89
34.36
33.72
37
239.07
Bookvalue per sh¥
453.89
492.79
519.01
554.60
580.89
572.82
543.28
516.49
580.07
595.09
489.71
0.48%
3.34%
—
544.40
FCF per share¥
623.95
734.17
866.50
996.21
1,155
1,298
1,382
1,331
1,281
1,509
511.50
5.49%
11.12%
—
331.52
Dividend per sh¥
734.82
701.12
794.02
837.50
943.50
1,073
1,008
1,069
1,140
1,086
383.31
2.85%
4.80%
—
17.28
Div yield (avg)%
18.55
17.17
18.55
16.30
17.51
18.32
20.64
19.42
17.12
18.83
8.37
18.83
18.43
42
7.08
Payout ratio%
2.75
2.51
2.79
2.44
3.73
2.87
0.60
3.04
2.97
2.94
10.23
2.94
2.83
31
88.37
Shares (diluted)M
104.5
113.6
99.90
97.03
91.00
89.13
97.35
104.2
92.93
83.31
83.77
(1.75%)
(2.59%)
22
9.36
Buyback yield%
19.77
18.46
21.45
23.02
22.00
21.28
19.55
18.59
19.39
18.44
11.53
19.39
19.66
61
0.420
D/E ratiox
0.196
0.186
0.190
0.173
0.183
0.192
0.167
0.160
0.144
0.130
0.254
0.160
0.178
82
88.43
Enterprise value¥B
74.49
74.60
63.75
55.67
53.39
48.90
43.89
38.83
41.31
39.73
56.96
(5.74%)
(6.81%)
64
24.25
LT debt¥B
43.99
44.89
47.44
46.31
44.64
49.37
45.11
41.05
37.28
38.34
35.10
(3.00%)
(2.42%)
81
Revenue
¥162.0B
2.93%
1.00×
Cost of revenue
¥94.84B
2.64%
0.97×
Operating expenses
¥30.35B
3.38%
1.04×
Property and equipment
21.57%
Goodwill & intangibles
14.23%