115.8
Revenue¥B
45.27
49.58
53.86
57.06
61.85
66.51
72.18
78.46
85.22
90.58
124.8
7.93%
8.19%
63
6.30
Revenue growth%
8.51
10.38
8.40
7.91
9.70
11.86
11.49
11.26
12.29
9.58
27.57
11.49
10.04
73
4.84
Gross margin%
19.18
21.66
22.52
22.53
20.48
21.18
21.79
22.60
19.92
19.36
4.17
21.18
21.42
24
20.61
Operating margin%
10.57
11.35
11.12
12.69
13.22
12.47
9.54
7.45
7.94
9.84
24.82
9.54
10.84
36
11.56
Net margin%
15.64
18.21
18.89
19.23
21.21
19.27
21.71
23.02
25.41
23.06
27.61
23.02
20.24
92
29.35
P/E ratio (avg)x
47.80
56.74
54.11
52.26
54.23
63.80
69.70
74.77
77.68
91.74
26.98
74.77
60.27
65
28.01
EV/EBITx
16.82
20.02
21.76
22.70
25.70
30.29
32.51
31.19
37.04
40.60
12.61
32.51
27.99
52
10.76
FCF yield (avg)%
7.74
9.33
9.57
10.11
7.88
10.39
9.78
7.70
4.72
3.58
3.46
7.70
8.60
65
9.58
FCF margin%
15.83
14.51
12.47
15.33
16.22
18.37
18.20
19.43
22.22
21.85
4.05
19.43
17.21
65
0.213
FCF / Net incomex
0.821
0.761
0.702
0.691
0.715
0.782
0.794
0.804
0.874
0.845
1.122
0.804
0.788
25
24.41
ROIC%
6.17
7.57
10.40
11.76
12.57
13.54
12.10
9.60
7.36
9.85
7.74
9.85
10.13
48
12.06
Return on equity%
1.24
2.61
1.46
4.18
6.47
9.29
9.00
9.18
9.87
10.45
13.96
9.29
7.74
14
28.50
Return on assets%
18.74
20.39
23.24
25.49
24.48
22.52
24.19
23.00
20.63
22.89
13.42
22.89
22.94
16
343.78
EPS¥
77.07
77.92
88.43
92.18
102.86
105.95
96.73
107.97
119.94
132.52
363.75
5.20%
6.54%
—
22.00
EPS growth%
4.33
3.53
3.45
3.36
1.37
3.76
0.79
0.40
0.40
1.27
12.16
0.79
2.37
21
237.67
Bookvalue per sh¥
50.00
43.83
44.52
38.75
40.62
39.36
42.46
38.32
39.12
37.58
154.27
(1.54%)
(2.41%)
—
179.74
FCF per share¥
270.60
298.24
308.57
296.71
289.09
269.58
299.44
311.50
294.86
322.60
177.91
2.22%
2.30%
—
283.52
Dividend per sh¥
270.07
324.17
325.32
334.78
405.93
478.60
537.78
627.18
627.10
755.79
355.96
13.24%
12.07%
—
24.12
Div yield (avg)%
20.61
22.91
23.67
23.40
20.84
18.25
16.46
19.04
17.81
17.31
9.11
17.81
19.83
87
23.32
Payout ratio%
23.57
25.60
28.29
25.72
25.86
27.60
25.26
27.51
28.29
26.84
17.02
27.51
26.35
58
154.7
Shares (diluted)M
161.0
153.8
157.5
164.4
181.5
186.2
172.0
177.7
180.3
193.7
157.0
1.31%
2.15%
77
20.33
Buyback yield%
18.48
20.39
20.03
20.01
20.94
22.10
24.10
24.15
23.83
26.06
20.76
24.10
21.52
33
1.752
D/E ratiox
1.612
1.884
1.991
1.924
1.885
1.868
2.039
2.054
2.105
2.314
0.602
2.054
1.958
71
94.58
Enterprise value¥B
195.7
226.3
229.4
238.1
270.0
292.0
301.2
328.5
333.0
355.8
21.39
5.67%
7.76%
17
43.76
LT debt¥B
96.30
104.1
99.46
94.61
93.39
89.01
97.54
108.0
118.3
109.6
39.59
3.25%
2.04%
53
Revenue
¥90.58B
8.19%
1.00×
Cost of revenue
¥52.66B
7.87%
0.97×
Operating expenses
¥19.63B
8.35%
1.01×
Cash and investments
14.90%