149.0
Revenue¥B
188.3
196.1
202.3
210.6
214.4
221.1
224.6
233.4
237.5
249.1
155.0
3.05%
3.17%
75
29.72
Revenue growth%
26.67
27.34
28.64
27.40
25.52
23.05
23.11
25.32
22.90
22.90
15.32
23.05
25.42
12
28.37
Gross margin%
10.24
11.40
8.89
11.77
12.25
14.95
17.06
16.98
18.43
19.54
24.05
17.06
13.60
25
13.44
Operating margin%
10.17
12.54
10.54
11.19
11.46
9.76
11.28
9.76
9.89
11.46
13.02
9.89
10.87
19
24.76
Net margin%
13.25
10.51
12.93
13.10
12.88
13.31
15.30
13.79
16.05
14.84
5.26
14.84
13.28
32
24.22
P/E ratio (avg)x
12.33
14.67
16.42
19.53
21.51
24.85
28.77
34.90
37.06
44.63
21.88
34.90
23.18
52
29.00
EV/EBITx
42.62
44.57
47.10
47.34
51.42
49.82
47.19
46.49
45.15
49.00
25.11
47.19
47.14
53
27.32
FCF yield (avg)%
22.79
19.88
21.40
20.44
19.61
18.78
17.48
15.20
12.43
11.87
25.42
15.20
19.20
62
4.09
FCF margin%
11.61
13.51
13.62
13.39
12.05
10.00
11.57
9.74
11.11
13.91
7.15
11.11
11.83
45
1.749
FCF / Net incomex
0.849
0.989
0.943
0.943
0.934
1.042
1.207
1.392
1.346
1.506
1.023
1.346
1.016
16
8.86
ROIC%
28.05
27.77
26.15
28.34
26.81
25.28
23.94
21.79
19.96
21.07
25.26
21.79
25.72
9
15.19
Return on equity%
9.42
7.58
5.21
6.79
7.18
5.22
8.06
5.38
6.28
6.18
21.27
6.18
6.53
20
24.41
Return on assets%
14.93
16.73
18.08
19.27
17.84
18.23
18.68
17.54
18.52
16.31
9.33
18.23
17.96
35
24.62
EPS¥
21.02
20.28
21.62
22.39
24.61
24.28
24.51
23.56
26.75
27.39
25.90
2.16%
1.98%
—
28.05
EPS growth%
7.24
10.12
11.00
11.55
14.20
11.70
9.50
9.02
6.61
5.43
8.22
9.02
9.81
65
71.63
Bookvalue per sh¥
58.26
67.37
75.75
82.22
84.27
98.55
111.89
112.85
120.57
130.30
84.98
9.11%
9.34%
—
116.89
FCF per share¥
108.47
102.82
99.08
92.50
98.09
109.45
114.96
104.68
106.25
111.91
76.96
2.67%
1.19%
—
89.01
Dividend per sh¥
133.42
146.78
144.92
151.72
152.71
170.44
189.55
179.65
184.47
179.97
115.46
3.34%
4.33%
—
18.59
Div yield (avg)%
2.55
3.78
6.55
8.29
9.25
12.07
9.25
11.52
11.21
9.52
6.07
11.21
9.25
7
3.66
Payout ratio%
22.00
19.86
17.92
16.57
17.62
15.77
13.68
14.60
15.64
17.62
5.56
15.64
17.09
92
1.678
Shares (diluted)B
1.969
2.234
2.409
2.421
2.609
2.441
2.801
2.609
2.430
2.764
1.740
1.16%
4.39%
8
29.11
Buyback yield%
19.51
20.18
17.69
17.38
18.52
21.47
23.39
25.43
25.29
25.58
23.93
25.29
20.83
37
0.953
D/E ratiox
0.607
0.649
0.612
0.639
0.664
0.728
0.712
0.802
0.890
0.899
0.697
0.802
0.688
82
133.6
Enterprise value¥B
308.7
316.3
287.0
304.7
292.4
306.9
333.9
370.3
338.0
329.9
187.5
2.44%
1.90%
10
269.7
LT debt¥B
123.7
139.4
143.3
143.5
145.2
144.6
136.1
146.5
156.8
146.0
16.43
0.10%
1.56%
80
Revenue
¥249.1B
3.17%
1.00×
Cost of revenue
¥174.3B
3.17%
1.00×
Operating expenses
¥49.56B
3.36%
1.02×