59.90
Revenue¥B
81.87
84.26
84.62
86.31
90.01
91.05
94.78
95.03
99.35
103.9
63.24
2.92%
2.54%
67
22.52
Revenue growth%
14.53
15.57
14.48
16.73
14.07
11.53
11.78
9.90
10.55
10.15
20.79
10.55
12.92
12
12.09
Gross margin%
24.77
26.17
27.71
28.82
31.05
29.65
31.37
33.78
32.03
33.85
14.84
32.03
30.35
48
29.59
Operating margin%
15.65
17.53
18.08
18.93
21.25
22.04
22.75
23.91
24.62
27.08
26.84
23.91
21.64
83
15.71
Net margin%
11.23
10.66
8.35
7.65
6.46
7.94
8.51
6.91
7.80
10.05
3.70
7.94
8.15
59
31.95
P/E ratio (avg)x
48.71
47.39
45.48
45.01
43.62
43.87
45.55
49.52
56.93
55.52
9.012
49.52
46.47
53
28.64
EV/EBITx
38.27
39.91
41.85
44.48
40.59
41.36
37.38
33.93
32.01
29.16
9.076
33.93
39.09
62
27.04
FCF yield (avg)%
13.34
16.05
17.26
15.75
14.98
13.82
14.51
14.39
15.65
15.97
17.95
14.51
15.32
58
22.19
FCF margin%
0.56
0.70
3.14
4.50
2.12
0.40
0.68
3.14
5.02
5.12
11.10
3.14
2.63
18
0.869
FCF / Net incomex
0.643
0.604
0.678
0.769
0.775
0.771
0.864
0.811
0.862
0.940
0.215
0.862
0.773
31
5.55
ROIC%
32.18
34.44
36.96
34.44
33.61
34.46
32.67
35.61
36.78
35.35
6.41
35.35
34.45
30
3.35
Return on equity%
22.93
23.81
23.77
23.48
24.55
22.92
25.67
27.39
26.53
29.25
4.32
26.53
24.18
76
10.61
Return on assets%
19.03
19.74
20.34
20.71
20.43
21.82
24.54
23.23
24.83
22.49
7.33
23.23
21.26
26
185.76
EPS¥
58.20
55.92
58.73
58.49
62.79
65.61
69.82
73.95
69.22
66.85
196.63
1.26%
2.34%
—
9.87
EPS growth%
9.42
10.58
10.61
12.33
9.37
9.38
7.51
4.97
6.63
8.23
16.29
7.51
9.37
56
187.65
Bookvalue per sh¥
84.83
97.04
93.21
97.37
90.68
84.89
83.39
93.26
91.65
103.86
216.23
2.75%
1.34%
—
120.49
FCF per share¥
72.31
78.66
88.57
84.81
85.89
87.18
83.59
81.30
89.17
99.28
45.17
2.94%
4.06%
—
141.87
Dividend per sh¥
149.34
172.48
167.03
178.42
191.48
200.20
197.47
208.91
206.77
215.98
181.94
2.44%
5.70%
—
16.13
Div yield (avg)%
19.60
20.52
18.81
17.30
18.05
20.99
22.79
20.12
17.99
16.95
4.65
20.12
19.20
36
24.81
Payout ratio%
31.32
32.23
34.68
32.71
34.94
36.44
39.00
36.97
39.84
38.66
16.74
38.66
35.69
72
154.0
Shares (diluted)M
131.3
127.4
135.5
135.9
129.6
110.6
102.2
96.74
100.9
98.43
155.7
(5.36%)
(3.30%)
24
22.46
Buyback yield%
11.52
12.02
11.13
11.88
9.30
9.92
7.22
8.00
7.97
6.02
17.59
7.97
9.61
55
1.413
D/E ratiox
0.972
0.941
0.915
1.037
0.979
0.932
0.964
1.024
1.036
0.965
0.758
0.965
0.969
91
77.94
Enterprise value¥B
88.07
101.8
113.8
117.0
127.7
142.3
160.1
165.6
162.8
163.5
79.49
5.06%
7.52%
25
42.74
LT debt¥B
70.86
74.28
73.08
81.68
84.55
94.76
101.9
107.3
109.2
98.61
25.44
3.12%
3.74%
87
Revenue
¥103.9B
2.54%
1.00×
Cost of revenue
¥69.05B
2.76%
1.02×
Operating expenses
¥15.13B
2.09%
0.96×
Goodwill & intangibles
16.63%