41.33
Revenue¥B
254.7
253.0
249.2
248.8
252.8
250.4
256.2
252.9
250.4
255.6
43.34
0.22%
(0.19%)
50
9.52
Revenue growth%
14.41
11.55
12.94
14.20
11.74
9.03
7.00
7.30
10.01
10.64
2.60
9.03
11.09
7
6.61
Gross margin%
12.58
11.83
11.42
9.69
9.59
8.77
11.77
11.52
9.10
10.50
7.63
10.50
10.96
81
12.20
Operating margin%
11.48
14.04
14.92
12.56
14.05
14.16
16.35
18.37
20.37
19.79
2.55
18.37
14.54
9
28.53
Net margin%
16.28
16.41
16.33
16.07
15.33
18.04
17.79
16.89
17.96
15.67
8.52
17.79
16.37
76
27.33
P/E ratio (avg)x
8.247
7.265
6.914
6.002
6.026
6.126
5.900
6.011
6.113
6.078
20.22
6.078
6.095
47
11.11
EV/EBITx
23.11
24.82
27.07
28.85
31.60
33.77
37.10
38.20
38.08
40.17
21.74
38.08
32.68
57
5.29
FCF yield (avg)%
9.84
11.15
9.68
10.76
13.33
10.76
11.96
12.94
10.52
12.10
21.31
11.96
10.96
69
18.81
FCF margin%
29.52
29.49
27.93
26.05
23.41
21.46
23.71
25.95
25.06
26.33
10.74
25.06
26.00
37
1.688
FCF / Net incomex
1.244
1.344
1.381
1.440
1.525
1.528
1.719
1.858
2.054
2.054
0.808
1.858
1.527
22
16.48
ROIC%
2.45
4.62
5.65
7.01
9.65
12.08
10.26
11.27
13.43
14.33
20.98
12.08
9.96
27
6.69
Return on equity%
16.69
13.84
12.71
14.57
16.10
17.90
17.18
17.78
18.37
18.21
23.10
17.90
16.93
83
23.68
Return on assets%
5.42
6.29
8.24
11.06
12.29
14.46
14.65
17.38
17.46
19.66
9.96
17.38
13.38
11
259.31
EPS¥
400.97
442.08
473.98
542.54
519.49
544.88
621.54
593.13
635.57
614.20
273.99
3.41%
3.86%
—
10.14
EPS growth%
2.71
3.39
3.78
4.70
1.94
0.89
1.05
0.40
0.40
0.60
22.37
0.60
1.49
91
79.83
Bookvalue per sh¥
117.56
120.62
118.64
116.76
103.13
98.29
94.23
85.56
91.58
100.14
58.67
(0.59%)
(1.92%)
—
164.24
FCF per share¥
175.36
162.55
178.84
186.30
172.20
158.87
172.16
151.03
145.40
147.31
108.26
(3.07%)
(1.07%)
—
159.55
Dividend per sh¥
88.45
98.22
92.51
87.12
97.57
103.03
107.79
118.49
116.24
125.36
168.51
5.14%
3.26%
—
18.52
Div yield (avg)%
2.68
5.28
3.96
4.04
4.93
2.58
5.07
6.62
6.05
5.61
8.71
5.61
5.00
18
8.30
Payout ratio%
23.02
21.59
19.49
22.45
24.81
23.93
26.54
25.69
27.35
26.43
25.94
26.43
24.37
68
181.6
Shares (diluted)M
289.6
286.0
285.9
326.3
340.5
392.1
424.6
504.9
542.5
657.2
177.6
14.05%
8.50%
12
16.46
Buyback yield%
2.96
5.90
7.92
9.45
6.82
7.43
5.37
3.59
2.76
0.40
21.76
3.59
5.64
18
1.384
D/E ratiox
0.770
0.887
0.911
1.011
1.063
1.062
0.975
1.026
0.941
0.986
0.742
0.986
0.981
88
105.7
Enterprise value¥B
239.3
258.0
273.3
289.6
286.4
316.0
321.3
323.3
339.7
343.5
131.5
3.70%
5.69%
86
175.6
LT debt¥B
274.9
297.0
337.1
359.0
343.9
376.8
380.2
417.5
435.3
466.8
68.99
6.30%
7.04%
11
Revenue
¥255.6B
(0.19%)
1.00×
Cost of revenue
¥115.6B
(0.18%)
1.00×
Operating expenses
¥54.29B
0.50%
1.07×
Goodwill & intangibles
18.03%
Spread over hurdle
30.52%