82.46
Revenue¥B
119.4
118.2
122.7
124.6
126.0
126.0
128.4
132.6
133.6
132.7
91.45
1.05%
0.98%
77
15.80
Revenue growth%
21.17
23.97
24.20
26.95
26.91
28.89
27.42
25.44
23.91
26.13
14.71
26.13
25.78
21
20.19
Gross margin%
5.33
3.30
5.40
3.25
2.63
3.92
6.68
8.62
6.50
8.23
12.78
6.68
5.37
74
10.37
Operating margin%
25.40
24.51
24.50
26.43
29.13
30.02
27.34
26.30
26.81
25.01
17.11
26.81
26.36
53
13.44
Net margin%
25.11
24.74
26.32
28.86
27.36
25.21
27.54
29.66
31.69
32.00
3.41
29.66
27.45
14
34.28
P/E ratio (avg)x
45.81
46.94
54.67
57.02
62.24
68.93
69.05
75.82
77.50
81.24
31.31
75.82
65.59
31
35.14
EV/EBITx
25.13
26.95
26.56
26.53
28.08
28.98
30.16
29.15
25.49
22.88
32.73
28.98
26.75
77
6.42
FCF yield (avg)%
1.59
0.40
0.40
0.40
0.40
0.40
0.91
3.18
3.79
2.07
4.35
2.07
0.66
44
12.30
FCF margin%
19.90
19.75
20.53
20.62
20.19
17.53
18.43
16.33
15.12
17.28
29.20
17.28
19.09
30
0.123
FCF / Net incomex
0.197
0.224
0.216
0.214
0.251
0.249
0.272
0.267
0.305
0.305
1.068
0.272
0.250
7
28.49
ROIC%
18.70
16.05
14.39
14.71
13.00
14.40
15.46
12.70
15.62
13.64
28.74
14.40
14.55
7
10.21
Return on equity%
13.67
14.48
12.41
11.45
10.04
10.97
8.46
7.35
6.39
6.04
12.46
7.35
10.51
31
10.50
Return on assets%
14.96
14.47
16.20
15.71
12.77
10.56
10.83
10.02
9.58
11.94
9.86
10.56
12.35
76
9,825
EPS¥
11,860
10,778
9,641
10,320
9,438
9,235
9,549
8,764
9,138
8,915
10,148
(1.13%)
(3.72%)
—
12.23
EPS growth%
20.65
20.27
20.08
21.41
19.71
18.13
15.68
15.15
12.92
15.57
25.42
15.57
18.92
50
15,996
Bookvalue per sh¥
17,344
20,269
22,164
21,499
21,446
22,979
26,316
29,379
34,182
34,891
10,915
10.22%
7.26%
—
4,177
FCF per share¥
7,388
8,635
9,442
10,741
10,916
10,898
11,058
11,043
13,018
14,170
10,715
5.36%
8.34%
—
15,046
Dividend per sh¥
17,357
20,637
21,932
23,463
23,539
23,796
27,548
31,535
33,550
33,188
15,049
7.11%
8.74%
—
2.28
Div yield (avg)%
21.94
21.13
22.84
24.70
24.94
24.45
23.86
20.99
20.35
17.78
24.24
20.99
22.39
36
25.29
Payout ratio%
14.13
17.08
14.95
12.82
13.01
12.10
12.44
12.93
11.53
10.96
11.06
12.10
12.88
75
5.673
Shares (diluted)M
5.293
5.080
4.881
5.194
5.207
5.576
5.306
4.996
4.694
4.362
5.398
(3.48%)
(2.02%)
78
15.36
Buyback yield%
4.46
6.96
9.83
8.58
6.88
8.01
9.64
9.42
8.23
5.46
15.31
8.23
8.12
79
1.566
D/E ratiox
1.268
1.144
1.189
1.170
1.114
1.207
1.179
1.101
1.025
0.881
0.604
1.101
1.157
26
125.7
Enterprise value¥B
31.24
30.74
27.69
25.14
25.01
22.13
22.20
24.83
27.52
30.11
101.6
3.78%
(0.44%)
84
114.9
LT debt¥B
86.46
89.78
89.46
103.4
103.9
96.99
93.86
107.2
115.3
132.1
26.69
4.92%
4.61%
42
Revenue
¥132.7B
0.98%
1.00×
Cost of revenue
¥92.90B
0.98%
1.00×
Operating expenses
¥21.46B
0.57%
0.96×