78.20
Revenue¥B
128.6
134.7
141.8
145.5
151.1
155.3
158.9
164.0
171.7
180.6
84.66
3.63%
3.96%
34
26.47
Revenue growth%
20.23
22.86
21.87
20.33
23.06
22.21
23.15
24.33
27.27
24.85
10.81
24.33
22.96
45
24.77
Gross margin%
22.73
21.65
24.25
26.93
28.25
25.67
25.15
22.67
25.51
25.20
20.80
25.20
25.17
15
23.03
Operating margin%
15.59
13.47
11.06
9.19
9.64
10.58
13.37
12.73
15.68
17.71
7.82
13.37
13.05
88
27.43
Net margin%
26.92
26.27
28.95
26.12
26.27
28.27
29.78
30.49
30.48
27.72
20.52
29.78
27.99
89
21.58
P/E ratio (avg)x
5.954
5.960
5.582
6.124
6.737
6.984
7.206
7.786
7.444
6.730
16.50
7.206
6.733
13
37.00
EV/EBITx
9.759
8.248
6.963
6.650
6.682
6.029
5.255
5.460
5.414
5.775
7.194
5.460
6.340
66
29.05
FCF yield (avg)%
21.20
21.79
19.11
18.72
18.31
15.92
17.94
16.12
15.12
15.29
15.93
15.92
18.12
83
8.10
FCF margin%
15.26
12.51
14.80
14.04
13.57
14.83
17.25
18.82
18.12
19.10
23.71
18.12
15.05
82
0.222
FCF / Net incomex
0.178
0.167
0.142
0.148
0.158
0.148
0.136
0.141
0.120
0.110
0.153
0.136
0.145
77
8.29
ROIC%
15.35
17.25
19.69
20.78
23.21
23.66
23.68
21.37
24.24
23.93
13.77
23.68
22.29
28
12.71
Return on equity%
14.41
13.66
11.33
11.49
14.44
11.48
10.53
7.90
5.08
5.51
3.29
7.90
11.41
26
8.21
Return on assets%
22.17
19.30
17.26
18.94
18.69
18.29
18.81
21.30
22.67
20.22
20.01
20.22
19.12
17
112.87
EPS¥
299.30
297.75
310.93
336.38
389.00
387.20
392.73
432.21
472.25
491.80
117.13
4.80%
6.12%
—
3.83
EPS growth%
23.23
20.41
18.17
18.03
19.20
21.13
20.50
21.53
19.09
20.32
27.35
20.50
20.36
39
156.01
Bookvalue per sh¥
429.40
421.91
431.52
438.60
479.90
563.71
655.29
666.53
675.76
709.61
263.58
8.14%
7.15%
—
105.95
FCF per share¥
31.23
28.60
29.08
28.01
26.63
24.20
25.17
22.94
20.72
17.60
213.69
(7.95%)
(5.32%)
—
124.21
Dividend per sh¥
296.41
306.65
326.56
303.96
348.55
394.37
378.79
385.14
433.47
414.21
133.77
3.51%
4.75%
—
9.81
Div yield (avg)%
14.55
17.23
16.74
17.54
18.43
17.76
15.74
15.17
14.21
15.07
10.25
15.17
16.24
77
27.86
Payout ratio%
15.67
16.65
16.13
14.00
14.76
13.69
11.95
12.25
14.54
12.14
24.52
12.25
14.27
11
485.9
Shares (diluted)M
509.6
530.4
579.6
623.2
719.7
827.6
878.3
840.4
858.2
858.2
493.0
3.58%
4.72%
71
16.15
Buyback yield%
19.31
22.17
19.88
20.50
21.75
23.73
22.33
24.91
27.62
26.27
14.19
24.91
22.25
77
1.307
D/E ratiox
0.200
0.201
0.195
0.196
0.179
0.189
0.169
0.167
0.162
0.147
1.179
0.167
0.184
57
114.0
Enterprise value¥B
235.6
214.8
211.4
211.3
188.9
180.1
159.1
160.5
169.7
181.5
209.2
(0.80%)
(3.35%)
26
53.51
LT debt¥B
70.37
83.55
87.69
84.81
85.33
90.56
89.06
106.4
127.2
142.7
34.55
10.84%
8.61%
79
Revenue
¥180.6B
3.96%
1.00×
Cost of revenue
¥95.24B
3.82%
0.99×
Operating expenses
¥22.67B
3.79%
0.98×