179.0
Revenue¥B
285.9
294.1
297.6
302.7
300.9
300.8
296.5
292.9
291.5
294.9
190.5
(0.41%)
0.46%
81
24.57
Revenue growth%
3.42
2.51
1.74
0.40
1.66
2.76
4.10
3.85
3.42
5.18
15.98
3.85
3.09
40
11.94
Gross margin%
27.93
29.26
30.68
30.35
32.75
32.52
35.19
32.71
31.39
31.07
15.49
32.52
31.23
63
7.24
Operating margin%
21.13
19.70
22.23
22.52
19.83
22.19
20.69
19.48
19.02
19.43
5.74
19.48
20.26
80
27.16
Net margin%
23.79
22.12
23.93
26.38
23.60
25.98
26.57
26.69
25.72
28.64
7.86
26.57
25.85
89
24.87
P/E ratio (avg)x
22.08
24.01
25.83
23.91
27.64
30.08
31.79
32.27
35.42
38.22
28.50
32.27
28.86
28
25.07
EV/EBITx
25.24
24.65
28.10
29.30
32.41
37.19
36.50
37.24
40.02
40.15
11.12
37.24
34.46
78
12.11
FCF yield (avg)%
19.65
19.83
21.30
23.75
24.24
21.63
20.50
20.34
17.62
17.46
16.44
20.34
20.42
83
10.66
FCF margin%
17.34
19.29
16.88
19.05
18.22
17.88
16.14
16.85
18.37
16.83
15.95
16.85
17.61
16
0.193
FCF / Net incomex
1.427
1.464
1.543
1.407
1.454
1.486
1.355
1.544
1.602
1.787
0.248
1.544
1.475
91
26.52
ROIC%
7.41
9.40
11.03
13.59
16.07
18.30
16.45
15.39
16.19
16.96
10.94
16.45
15.73
17
21.73
Return on equity%
24.14
22.64
25.04
23.64
24.17
24.88
23.44
25.58
23.70
24.61
7.08
24.61
24.15
28
23.45
Return on assets%
19.11
19.48
16.64
15.36
15.18
15.96
15.79
15.95
18.73
21.14
17.42
15.96
16.30
57
68.64
EPS¥
136.11
157.32
172.65
187.70
208.90
225.85
248.87
275.82
267.10
309.84
74.14
8.20%
8.04%
—
12.83
EPS growth%
23.19
21.58
23.14
22.27
20.99
21.53
19.16
19.50
21.65
21.92
29.36
21.53
21.61
18
160.58
Bookvalue per sh¥
56.04
57.95
55.60
64.90
64.76
76.01
73.05
70.59
79.89
81.35
87.55
4.67%
5.19%
—
155.03
FCF per share¥
63.96
63.74
64.31
65.21
67.57
78.10
76.01
79.10
80.09
82.55
70.36
4.09%
2.36%
—
103.64
Dividend per sh¥
103.10
121.22
120.36
128.54
154.02
171.34
191.51
227.57
230.01
265.25
158.43
11.49%
11.17%
—
18.56
Div yield (avg)%
18.60
19.92
22.54
23.47
20.49
21.58
24.13
23.93
22.67
24.06
4.68
23.93
22.61
90
28.45
Payout ratio%
3.42
2.38
2.14
1.86
2.17
3.68
1.83
2.90
3.95
5.18
29.89
3.68
2.64
61
0.583
Shares (diluted)B
0.716
0.740
0.858
0.890
0.959
1.045
1.219
1.359
1.321
1.334
0.605
6.82%
7.26%
56
12.70
Buyback yield%
10.96
9.03
11.66
9.04
9.06
7.92
7.81
8.10
9.08
9.21
26.28
8.10
9.05
28
0.946
D/E ratiox
1.361
1.311
1.332
1.276
1.416
1.454
1.455
1.602
1.741
1.970
0.150
1.602
1.435
35
158.7
Enterprise value¥B
14.28
14.89
17.21
16.39
17.20
17.71
17.21
16.91
18.25
20.42
132.8
3.50%
4.29%
60
107.3
LT debt¥B
91.10
91.50
86.20
82.45
79.48
85.70
90.94
83.62
93.24
99.87
36.76
4.67%
2.09%
7
Revenue
¥294.9B
0.46%
1.00×
Cost of revenue
¥182.2B
0.38%
0.99×
Operating expenses
¥43.46B
1.05%
1.06×
Goodwill & intangibles
14.29%