411.8
Revenue¥B
288.8
301.9
324.1
336.7
353.5
370.8
386.0
411.5
427.8
460.2
428.3
5.42%
5.09%
63
23.47
Revenue growth%
18.27
20.91
21.08
19.97
21.29
21.32
19.36
18.91
19.77
20.17
24.54
19.77
20.07
36
9.37
Gross margin%
11.52
12.65
13.27
12.35
15.13
15.80
14.83
13.76
16.14
13.64
17.59
14.83
13.70
61
6.76
Operating margin%
4.16
7.15
7.05
4.55
5.06
2.17
3.95
4.65
4.86
3.83
5.78
3.95
4.60
78
9.54
Net margin%
21.77
23.75
22.35
20.07
17.60
15.76
14.88
16.83
14.24
16.99
15.68
15.76
17.30
24
9.621
P/E ratio (avg)x
35.14
35.67
37.84
44.57
48.98
50.99
56.67
67.36
79.02
83.64
23.01
67.36
49.99
64
36.57
EV/EBITx
39.06
40.90
38.73
37.66
35.39
37.87
33.16
31.83
31.49
33.24
24.58
33.16
36.52
79
4.19
FCF yield (avg)%
8.56
8.53
9.07
6.89
9.87
11.02
11.21
9.60
7.47
8.11
17.92
9.60
8.81
18
11.64
FCF margin%
1.83
1.96
1.51
2.83
1.96
2.64
3.28
2.59
0.47
2.02
3.82
2.59
1.99
25
1.553
FCF / Net incomex
1.300
1.359
1.236
1.119
1.179
1.165
1.124
0.995
0.858
0.833
1.365
0.995
1.145
38
4.19
ROIC%
5.70
5.85
4.87
6.50
4.51
3.11
0.99
0.40
2.25
5.22
2.59
2.25
4.69
56
4.92
Return on equity%
13.23
12.17
9.77
10.52
9.49
11.17
10.33
10.40
10.48
9.92
13.19
10.40
10.44
57
13.22
Return on assets%
7.87
6.06
4.11
4.56
3.18
2.27
3.40
2.77
1.13
0.40
29.05
2.27
3.29
57
149.74
EPS¥
129.61
130.12
129.30
129.70
143.65
139.55
163.06
187.78
195.85
207.18
164.34
7.60%
4.99%
—
21.01
EPS growth%
25.35
23.86
23.75
21.19
21.30
22.79
23.90
21.58
20.16
22.22
25.01
22.22
22.51
69
95.07
Bookvalue per sh¥
50.54
50.56
52.70
48.81
48.92
52.51
56.42
53.57
51.66
56.29
68.32
2.85%
1.95%
—
75.12
FCF per share¥
49.95
52.81
59.06
68.04
65.09
62.25
60.67
65.98
78.00
82.94
82.47
4.97%
6.77%
—
47.62
Dividend per sh¥
172.66
160.87
166.90
169.04
185.58
189.03
204.21
237.20
240.01
267.14
137.55
7.56%
4.46%
—
5.58
Div yield (avg)%
0.40
2.68
2.87
3.45
5.94
3.96
5.39
4.05
2.26
0.40
5.54
3.96
3.16
66
27.32
Payout ratio%
8.19
5.42
7.80
8.73
9.57
8.42
5.53
8.42
9.12
7.18
14.89
8.42
8.30
20
1.404
Shares (diluted)B
1.398
1.367
1.268
1.311
1.208
1.220
1.198
1.292
1.107
1.161
1.471
(0.79%)
(2.68%)
80
12.59
Buyback yield%
9.84
7.48
8.02
6.11
8.63
9.95
8.04
5.85
3.46
5.33
12.74
5.85
7.75
24
1.486
D/E ratiox
1.728
1.675
1.621
1.729
1.691
1.603
1.530
1.483
1.583
1.672
0.348
1.583
1.646
59
158.6
Enterprise value¥B
326.2
343.7
334.1
320.2
318.1
334.0
354.5
403.1
404.3
428.2
103.3
6.12%
3.15%
14
150.3
LT debt¥B
275.0
269.9
242.4
256.7
269.3
255.2
221.5
189.7
171.7
178.4
200.7
(7.91%)
(3.46%)
61
Revenue
¥460.2B
5.09%
1.00×
Cost of revenue
¥322.1B
5.09%
1.00×
Operating expenses
¥96.20B
5.28%
1.02×
Goodwill & intangibles
21.40%
Property and equipment
18.47%
Spread over hurdle
(3.79%)