12.55
Revenue¥B
89.90
97.56
107.0
115.5
126.3
136.4
148.8
159.0
172.0
183.1
13.59
7.71%
8.32%
23
23.44
Revenue growth%
14.09
13.31
15.65
14.17
16.47
14.39
16.77
18.54
20.18
19.66
2.25
18.54
16.06
69
27.57
Gross margin%
11.63
12.39
10.09
12.43
13.55
12.21
11.22
12.41
13.18
10.75
8.16
12.21
12.30
16
13.35
Operating margin%
20.96
23.72
23.01
25.82
28.37
30.16
27.54
26.66
25.45
27.57
8.80
27.54
26.24
14
22.71
Net margin%
3.75
6.21
6.39
4.12
3.32
5.33
7.11
4.76
4.07
2.93
29.82
4.76
4.44
57
31.51
P/E ratio (avg)x
17.01
18.15
15.82
16.20
15.52
16.67
16.71
15.01
14.77
15.69
15.54
15.69
16.01
42
21.00
EV/EBITx
18.58
15.89
15.84
16.30
14.87
14.97
13.93
12.19
12.41
11.23
17.09
12.41
14.92
13
27.23
FCF yield (avg)%
12.64
12.01
11.91
13.83
13.58
10.67
8.37
6.25
6.54
6.75
23.55
6.75
11.29
83
16.67
FCF margin%
8.00
5.94
8.35
5.88
8.28
6.81
4.79
2.49
0.40
3.17
8.62
3.17
5.91
70
0.759
FCF / Net incomex
0.831
0.857
0.862
0.873
0.970
1.081
1.018
1.136
1.206
1.268
0.586
1.136
0.994
10
6.88
ROIC%
19.33
18.83
20.11
20.93
20.28
17.64
15.39
17.05
15.20
17.47
25.79
17.05
18.23
24
21.56
Return on equity%
14.22
13.47
16.30
15.56
13.67
14.83
14.49
14.87
12.25
12.63
5.78
14.49
14.36
25
15.08
Return on assets%
26.91
29.17
26.37
24.93
22.38
24.59
25.79
26.20
25.24
23.19
26.37
25.24
25.52
70
186.20
EPS¥
512.48
483.32
463.71
479.44
488.83
513.27
479.09
501.16
492.22
539.77
194.26
2.00%
1.54%
—
22.88
EPS growth%
8.24
9.14
11.07
11.98
13.09
15.14
17.83
16.53
17.75
19.81
14.87
17.75
14.11
22
110.22
Bookvalue per sh¥
405.45
390.03
355.50
342.20
360.65
380.48
375.12
329.78
293.36
251.42
130.17
(6.96%)
(4.39%)
—
113.01
FCF per share¥
340.63
373.33
381.78
350.85
365.29
340.37
339.79
336.55
372.39
370.41
248.74
0.28%
0.44%
—
343.05
Dividend per sh¥
214.82
205.69
197.64
183.97
184.68
180.35
190.78
164.60
152.90
163.62
212.42
(2.39%)
(3.45%)
—
21.93
Div yield (avg)%
26.32
23.46
23.46
26.28
23.95
23.39
24.66
27.38
26.58
25.58
3.29
25.58
25.12
37
27.19
Payout ratio%
11.83
10.14
12.85
13.99
16.61
13.99
12.43
14.18
12.76
11.73
8.57
12.76
12.80
26
196.8
Shares (diluted)M
159.6
140.8
129.3
122.8
116.2
108.0
116.4
107.1
101.0
98.51
201.4
(3.24%)
(4.24%)
14
15.18
Buyback yield%
10.64
12.80
15.55
14.14
13.72
11.85
14.42
15.92
15.54
15.02
11.56
15.02
14.28
32
0.848
D/E ratiox
1.247
1.400
1.641
1.596
1.799
2.073
2.145
2.448
2.617
2.946
1.026
2.448
1.936
9
24.86
Enterprise value¥B
88.20
93.30
87.66
91.04
92.14
88.56
90.88
90.86
104.3
119.6
6.835
5.35%
2.35%
90
142.5
LT debt¥B
204.8
222.6
236.5
263.6
248.7
235.6
226.1
256.8
242.7
268.7
92.26
1.56%
4.09%
73
Revenue
¥183.1B
8.32%
1.00×
Cost of revenue
¥99.66B
8.14%
0.98×
Operating expenses
¥41.00B
8.56%
1.02×