31.96
Revenue¥B
299.8
310.0
315.2
315.5
315.2
317.1
326.6
338.6
347.5
346.8
32.82
1.93%
1.45%
67
7.65
Revenue growth%
4.32
6.40
9.33
10.95
12.93
15.77
15.14
16.86
17.98
15.04
25.24
15.77
13.99
73
24.03
Gross margin%
13.12
13.19
12.61
10.35
7.53
7.66
9.58
11.50
8.84
10.05
9.57
9.58
10.20
86
22.78
Operating margin%
28.16
29.12
27.46
29.74
29.95
29.57
31.32
31.79
28.84
29.35
22.38
29.57
29.46
9
25.59
Net margin%
0.40
1.73
3.17
4.83
4.70
6.73
7.94
9.84
8.27
7.66
26.73
7.94
5.78
46
14.44
P/E ratio (avg)x
20.85
24.56
24.46
24.00
24.56
28.32
30.97
36.02
42.37
51.52
35.24
36.02
26.44
55
20.71
EV/EBITx
43.23
45.66
48.03
55.36
54.09
53.42
61.77
65.57
67.37
76.01
33.28
65.57
54.73
29
15.96
FCF yield (avg)%
12.30
12.44
13.58
12.38
13.65
14.46
13.50
13.62
13.84
11.46
22.09
13.62
13.54
50
28.42
FCF margin%
18.51
20.41
22.64
22.78
20.79
23.09
20.65
18.01
19.00
17.94
3.73
19.00
20.53
14
0.519
FCF / Net incomex
0.747
0.657
0.702
0.618
0.686
0.652
0.591
0.592
0.589
0.633
1.533
0.592
0.642
38
27.28
ROIC%
8.33
9.24
10.93
8.82
10.62
12.66
13.72
14.74
17.04
17.74
26.39
14.74
11.80
76
18.28
Return on equity%
27.00
26.17
24.79
25.07
22.74
24.72
27.09
27.26
24.86
22.21
9.74
24.86
24.97
26
2.42
Return on assets%
3.13
1.36
0.40
2.53
1.68
0.40
0.40
0.40
0.90
2.92
5.99
0.40
1.13
78
243.17
EPS¥
345.22
356.75
371.35
352.58
365.37
376.62
435.24
422.16
473.31
528.39
271.49
7.66%
4.98%
—
26.79
EPS growth%
1.92
4.84
5.41
7.60
6.79
8.02
8.43
5.95
4.52
5.07
21.52
5.95
5.68
35
402.45
Bookvalue per sh¥
112.36
115.14
127.97
142.46
171.29
207.00
247.37
281.07
336.41
399.75
167.07
18.47%
13.98%
—
184.07
FCF per share¥
555.33
631.95
664.90
669.57
750.30
857.66
861.98
993.51
1,029
1,178
398.77
9.45%
8.72%
—
191.68
Dividend per sh¥
176.96
176.19
174.81
194.18
210.12
227.78
256.66
242.04
242.71
276.52
216.14
5.65%
5.98%
—
25.48
Div yield (avg)%
12.71
9.85
10.70
12.08
11.67
10.02
10.12
12.75
10.84
13.61
13.08
10.84
11.26
76
26.52
Payout ratio%
17.96
15.88
15.15
17.68
15.16
16.64
17.98
20.01
21.05
21.62
3.43
20.01
17.82
20
0.433
Shares (diluted)B
0.678
0.805
0.819
0.898
1.054
1.214
1.197
1.389
1.621
1.654
0.441
9.43%
9.76%
35
11.18
Buyback yield%
10.03
11.21
11.63
10.98
13.21
12.09
11.16
9.89
7.17
5.36
15.09
9.89
11.07
94
0.604
D/E ratiox
0.520
0.578
0.596
0.651
0.634
0.580
0.632
0.623
0.685
0.657
1.759
0.632
0.627
36
179.9
Enterprise value¥B
153.2
149.3
147.6
168.8
166.9
174.8
175.3
169.2
177.9
187.3
154.5
2.33%
2.43%
26
155.2
LT debt¥B
73.95
78.91
89.51
96.89
100.0
101.7
115.5
122.4
133.0
147.6
76.72
8.10%
9.03%
55
Revenue
¥346.8B
1.45%
1.00×
Cost of revenue
¥242.8B
1.45%
1.00×
Operating expenses
¥68.50B
1.68%
1.02×
Cash and investments
17.43%