173.3
Revenue¥B
144.5
150.2
155.8
158.7
162.7
165.7
166.4
168.2
173.4
174.1
184.2
1.36%
2.28%
23
4.39
Revenue growth%
7.61
9.54
10.45
8.39
6.83
9.74
7.73
7.72
10.15
8.35
3.67
8.35
8.37
67
24.04
Gross margin%
21.76
22.33
19.74
17.72
14.89
14.87
17.67
20.63
22.38
20.94
25.34
20.63
20.19
95
25.41
Operating margin%
23.84
26.16
27.01
27.71
30.38
29.37
26.78
24.14
23.20
23.99
6.80
24.14
26.47
87
28.15
Net margin%
21.63
23.53
21.14
19.98
19.62
18.60
16.13
13.69
16.15
15.08
9.03
16.13
19.11
58
27.06
P/E ratio (avg)x
40.06
41.33
47.66
54.85
63.08
68.24
67.58
69.86
76.81
74.04
33.56
69.86
65.33
16
25.35
EV/EBITx
24.17
26.45
25.08
25.76
23.88
21.45
23.56
22.68
24.19
23.17
18.00
23.17
24.02
20
9.80
FCF yield (avg)%
24.09
25.00
23.35
23.66
26.66
28.69
25.96
23.63
22.73
20.69
10.56
23.63
23.87
34
23.90
FCF margin%
26.22
25.83
23.91
22.73
23.17
24.52
27.29
25.49
25.28
25.62
25.34
25.49
25.38
10
0.941
FCF / Net incomex
1.641
1.797
2.065
2.383
2.544
2.440
2.613
2.728
2.985
2.962
0.489
2.728
2.492
64
17.64
ROIC%
3.74
3.10
1.62
4.45
5.25
6.19
3.24
4.17
6.89
9.65
4.36
6.19
4.31
95
15.93
Return on equity%
17.47
15.47
17.55
15.84
16.97
17.25
18.18
16.86
14.02
11.13
4.91
16.86
16.91
53
27.17
Return on assets%
8.85
7.56
9.37
8.67
8.86
8.33
7.78
6.59
8.96
6.54
3.26
7.78
8.50
15
152.52
EPS¥
392.48
426.03
437.74
451.35
431.16
427.49
455.65
471.08
477.99
518.39
168.55
3.75%
2.93%
—
12.77
EPS growth%
13.03
10.45
8.16
10.90
10.11
11.66
12.46
11.58
13.74
12.61
20.09
12.46
11.62
52
98.40
Bookvalue per sh¥
596.23
668.27
769.03
895.99
940.53
1,010
1,204
1,226
1,293
1,477
455.28
9.44%
10.64%
—
524.86
FCF per share¥
223.92
231.39
222.14
242.14
254.58
284.30
259.82
267.91
305.37
331.20
409.74
5.40%
3.18%
—
124.47
Dividend per sh¥
338.37
310.62
299.82
312.54
318.98
281.44
253.78
267.14
256.09
268.81
182.30
(3.36%)
(1.78%)
—
13.49
Div yield (avg)%
22.88
25.07
26.22
24.10
21.90
21.79
24.79
26.95
26.28
25.55
13.75
25.55
24.93
74
28.72
Payout ratio%
35.03
34.17
32.05
30.69
28.70
26.42
24.63
26.78
25.34
27.35
22.40
26.42
28.03
53
235.8
Shares (diluted)M
341.7
395.9
441.9
445.8
477.4
447.2
462.4
444.5
438.8
454.4
235.1
(0.99%)
3.98%
13
22.16
Buyback yield%
26.23
23.67
25.07
23.90
22.18
19.36
19.55
18.27
20.32
20.58
2.55
19.55
21.38
28
0.309
D/E ratiox
0.202
0.236
0.245
0.281
0.324
0.319
0.315
0.353
0.361
0.383
0.523
0.353
0.317
39
119.8
Enterprise value¥B
181.1
172.6
186.6
173.3
169.3
175.7
182.5
162.2
165.1
178.6
97.92
1.07%
0.32%
79
114.0
LT debt¥B
38.02
37.12
40.56
44.39
39.05
42.30
41.20
45.04
41.28
45.88
18.93
3.28%
1.31%
17
Revenue
¥174.1B
2.28%
1.00×
Cost of revenue
¥101.4B
2.49%
1.02×
Operating expenses
¥23.33B
1.79%
0.95×
Property and equipment
14.37%
Spread over hurdle
40.59%