25.76
Revenue¥B
163.9
167.8
167.7
168.9
167.3
171.6
174.8
177.4
182.0
182.2
28.37
1.71%
1.04%
40
28.69
Revenue growth%
15.03
14.66
14.80
16.91
13.98
11.30
11.43
12.56
12.85
12.18
19.27
12.18
13.41
56
18.59
Gross margin%
20.78
18.15
17.15
17.75
18.04
18.63
18.28
18.46
20.24
18.41
8.81
18.46
18.34
89
2.22
Operating margin%
14.09
11.74
10.84
13.75
13.98
12.03
11.09
12.28
15.20
17.21
2.54
12.28
13.01
39
7.70
Net margin%
22.27
21.85
19.16
20.47
22.20
24.77
25.39
28.30
29.91
31.45
15.11
28.30
23.52
92
14.77
P/E ratio (avg)x
41.23
43.57
45.02
43.56
45.82
43.16
45.04
42.77
43.40
47.98
10.37
43.40
43.57
45
19.85
EV/EBITx
22.33
24.48
26.09
25.23
27.35
25.57
25.96
25.89
29.80
32.98
18.50
25.96
25.93
61
28.43
FCF yield (avg)%
0.40
0.69
0.40
2.30
3.17
5.11
6.91
6.36
4.00
1.44
27.07
5.11
2.74
49
19.38
FCF margin%
21.89
21.53
19.63
18.87
21.48
23.67
25.48
27.88
25.53
26.61
13.27
25.53
22.78
74
0.383
FCF / Net incomex
1.497
1.524
1.380
1.522
1.347
1.285
1.207
1.108
1.186
1.111
1.159
1.186
1.316
19
27.75
ROIC%
26.04
23.97
21.58
21.00
19.76
21.84
22.69
24.70
26.33
23.70
21.75
23.70
23.19
42
3.68
Return on equity%
20.80
21.08
22.90
21.89
23.52
22.70
24.42
22.63
21.81
19.93
12.37
22.63
22.26
49
16.83
Return on assets%
29.01
31.84
33.44
36.06
37.03
39.82
42.69
42.95
41.69
44.35
4.73
42.69
38.43
47
7,202
EPS¥
2,894
3,261
3,782
4,375
4,082
4,568
4,550
4,717
4,925
5,439
7,790
5.91%
7.19%
—
21.72
EPS growth%
23.52
25.07
22.26
24.73
26.17
28.70
26.62
25.95
25.21
24.65
6.02
25.95
25.14
48
3,585
Bookvalue per sh¥
4,811
4,501
4,218
4,834
4,515
4,678
4,742
5,111
4,922
5,050
7,459
2.27%
0.03%
—
3,571
FCF per share¥
6,092
6,392
6,571
7,552
8,858
10,465
10,951
12,447
13,748
13,729
4,446
9.16%
8.01%
—
8,004
Dividend per sh¥
1,554
1,604
1,776
1,580
1,718
1,847
1,966
1,746
1,828
1,718
5,394
—
0.76%
—
26.36
Div yield (avg)%
16.51
16.74
16.67
17.64
15.89
15.73
16.15
17.31
15.03
15.85
26.45
15.85
16.33
41
7.56
Payout ratio%
8.51
10.57
8.02
8.11
5.13
2.61
2.47
1.83
0.40
0.40
24.42
1.83
3.87
32
5.891
Shares (diluted)M
5.678
5.181
4.845
4.684
4.634
4.736
4.179
3.917
3.385
3.600
5.887
(4.92%)
(3.68%)
45
14.96
Buyback yield%
6.05
5.10
6.27
6.86
6.28
7.32
8.30
5.73
3.85
3.40
23.14
5.73
6.16
79
1.220
D/E ratiox
0.311
0.359
0.420
0.403
0.449
0.471
0.454
0.502
0.515
0.551
1.705
0.502
0.452
47
121.5
Enterprise value¥B
23.83
26.15
28.88
30.39
33.72
36.20
39.32
41.73
48.04
50.04
87.52
8.22%
8.81%
49
94.12
LT debt¥B
193.6
205.3
199.6
220.2
231.1
228.7
261.6
280.5
303.9
298.1
123.4
5.22%
4.38%
30
Revenue
¥182.2B
1.04%
1.00×
Cost of revenue
¥96.18B
0.93%
0.99×
Operating expenses
¥40.59B
0.75%
0.97×
Property and equipment
17.20%
Goodwill & intangibles
15.44%
Spread over hurdle
27.27%