110.1
Revenue¥B
113.8
116.5
120.1
121.6
125.1
126.0
127.2
130.9
130.5
130.1
120.9
0.79%
1.66%
19
29.79
Revenue growth%
22.58
23.90
25.25
27.94
27.07
28.72
28.16
26.28
25.20
24.71
7.90
26.28
25.77
84
26.24
Gross margin%
24.20
23.93
26.43
24.30
26.77
29.31
31.17
28.37
27.36
25.22
13.69
28.37
26.60
66
9.03
Operating margin%
20.12
17.34
19.29
20.19
20.40
18.83
20.75
18.57
19.81
21.28
25.10
19.81
19.96
56
8.09
Net margin%
13.14
11.92
12.71
13.75
14.16
13.97
14.59
13.42
16.01
19.01
24.59
14.59
13.86
38
25.06
P/E ratio (avg)x
29.74
28.73
27.62
28.13
30.88
33.78
34.56
35.15
35.87
35.51
27.58
35.15
32.33
37
27.69
EV/EBITx
43.07
41.74
43.14
40.99
44.73
43.33
46.85
48.92
50.85
50.38
13.78
48.92
44.03
82
28.48
FCF yield (avg)%
23.05
24.18
22.38
20.79
20.33
19.28
16.76
14.53
12.29
15.27
24.20
15.27
19.80
16
8.94
FCF margin%
18.57
20.83
20.52
20.47
17.58
14.77
12.62
13.20
15.86
16.64
2.96
14.77
17.11
22
1.181
FCF / Net incomex
2.307
2.620
3.002
3.556
3.493
3.725
4.335
5.076
5.653
5.945
1.723
5.076
3.641
15
14.86
ROIC%
21.20
21.17
20.23
20.28
22.37
20.59
18.33
19.35
17.78
19.55
13.57
19.35
20.26
56
3.46
Return on equity%
10.39
7.47
7.54
5.85
6.61
8.35
9.71
12.47
10.30
9.82
15.71
9.82
9.03
35
7.60
Return on assets%
21.44
22.17
23.57
23.50
23.35
24.40
24.08
23.00
21.95
20.32
11.42
23.00
23.17
95
299.45
EPS¥
625.55
740.47
729.41
713.21
707.68
815.78
911.29
903.32
898.66
1,025
305.60
7.70%
4.71%
—
27.58
EPS growth%
22.08
23.24
25.01
22.34
22.12
21.15
19.90
17.24
18.06
20.47
26.28
19.90
21.62
15
101.33
Bookvalue per sh¥
332.62
329.00
365.50
397.77
396.80
361.00
354.07
330.33
365.19
354.17
328.49
(2.25%)
(0.50%)
—
413.53
FCF per share¥
408.66
455.39
532.95
545.01
565.78
532.74
556.67
562.42
660.77
726.70
257.03
5.13%
7.50%
—
112.88
Dividend per sh¥
240.50
276.90
268.30
263.86
252.36
251.52
280.25
271.53
314.32
364.75
85.49
7.65%
3.65%
—
27.09
Div yield (avg)%
16.00
15.38
14.78
15.49
16.57
15.87
18.37
19.92
19.45
19.41
15.76
19.41
16.28
13
6.15
Payout ratio%
11.31
14.00
15.85
17.29
16.09
14.96
12.71
10.54
10.66
11.41
23.65
11.41
13.35
26
212.0
Shares (diluted)M
160.7
156.7
133.9
138.2
145.5
149.6
135.9
126.3
107.5
105.7
203.9
(6.20%)
(4.62%)
18
24.44
Buyback yield%
33.88
34.44
33.65
33.42
34.46
37.36
39.92
39.60
37.82
40.48
21.01
39.60
35.91
40
1.198
D/E ratiox
1.564
1.618
1.795
1.696
1.888
2.081
2.047
1.870
1.915
1.856
1.193
1.915
1.863
28
25.96
Enterprise value¥B
20.65
20.00
20.77
21.84
19.13
18.85
20.79
19.91
19.49
18.06
8.840
(1.14%)
(2.38%)
91
107.0
LT debt¥B
42.12
43.78
43.79
43.80
46.61
42.73
40.08
37.39
37.71
41.06
67.25
(2.50%)
(1.31%)
67
Revenue
¥130.1B
1.66%
1.00×
Cost of revenue
¥79.47B
1.81%
1.01×
Operating expenses
¥28.33B
1.31%
0.97×