125.7
Revenue¥B
146.1
151.2
156.5
160.4
165.3
173.8
184.2
189.8
195.4
199.0
133.0
3.79%
3.36%
85
7.42
Revenue growth%
35.62
38.52
38.36
37.87
40.21
38.78
40.63
42.49
44.32
44.72
10.15
42.49
39.50
20
21.13
Gross margin%
10.71
13.35
15.99
18.66
21.43
23.39
24.25
22.71
22.98
22.94
16.38
22.98
22.07
95
9.80
Operating margin%
0.40
2.20
4.23
1.58
0.59
1.14
0.42
0.40
0.40
0.65
4.30
0.42
0.62
49
14.77
Net margin%
5.47
3.35
5.98
7.31
8.16
6.92
4.53
3.88
5.62
3.02
26.48
4.53
5.55
30
6.306
P/E ratio (avg)x
21.90
20.00
21.54
21.46
21.56
24.46
22.32
24.63
22.67
24.45
22.32
24.45
22.11
22
32.14
EV/EBITx
29.46
32.76
36.39
36.93
37.02
37.68
36.20
34.12
30.94
30.75
36.75
34.12
35.16
67
25.94
FCF yield (avg)%
21.69
24.26
23.97
24.08
25.29
26.09
23.53
23.42
20.48
20.33
29.47
23.42
23.75
36
29.39
FCF margin%
19.15
19.13
20.77
20.75
20.29
20.09
18.30
15.63
15.35
14.93
21.18
15.63
19.14
30
0.946
FCF / Net incomex
1.791
1.685
1.886
2.045
2.120
1.964
2.221
2.205
2.033
2.264
1.575
2.205
2.039
17
28.54
ROIC%
20.83
21.78
18.95
17.43
17.76
15.48
14.06
15.79
14.62
14.37
15.03
14.62
16.61
85
16.10
Return on equity%
8.14
8.39
10.90
10.30
10.06
8.72
8.88
11.00
12.76
14.24
29.63
11.00
10.18
51
15.39
Return on assets%
17.73
14.80
16.47
17.45
16.61
18.47
15.55
15.50
13.31
14.03
7.24
15.50
16.01
95
1,121
EPS¥
168.91
169.04
152.13
156.88
172.07
188.94
209.50
194.87
183.58
205.22
1,221
3.59%
1.90%
—
22.55
EPS growth%
25.58
23.09
25.96
23.81
25.90
25.12
27.42
27.16
28.15
25.26
17.11
27.16
25.74
34
1,078
Bookvalue per sh¥
180.53
184.71
192.59
175.73
175.00
161.08
179.39
204.82
189.36
205.31
1,069
3.25%
0.51%
—
372.89
FCF per share¥
575.29
496.52
485.69
474.03
443.63
467.72
447.94
440.16
449.98
394.89
1,161
(2.30%)
(3.39%)
—
816.69
Dividend per sh¥
614.30
583.83
550.09
594.46
622.70
586.56
605.17
635.30
689.39
621.17
473.82
(0.05%)
(0.65%)
—
24.99
Div yield (avg)%
8.58
8.91
8.69
10.33
9.68
9.41
8.84
7.68
9.64
7.26
11.76
8.84
8.88
30
10.39
Payout ratio%
19.33
22.22
24.60
22.57
21.56
21.81
21.64
23.85
23.62
26.59
24.22
23.62
22.39
22
239.6
Shares (diluted)M
213.5
226.9
214.1
213.7
213.7
237.6
226.6
243.6
244.6
264.0
238.4
4.31%
3.16%
81
13.77
Buyback yield%
2.76
2.36
5.32
2.98
4.29
6.32
6.79
6.84
9.74
11.86
26.65
6.84
5.82
8
0.111
D/E ratiox
1.934
2.287
2.279
2.342
2.538
2.599
2.726
2.779
2.895
3.320
0.831
2.779
2.569
6
123.8
Enterprise value¥B
203.8
199.4
204.4
227.9
234.5
212.6
225.0
230.6
254.5
262.1
146.6
2.25%
3.68%
58
193.8
LT debt¥B
63.99
65.34
63.84
66.89
76.14
81.51
76.65
85.80
100.1
97.87
94.39
5.15%
4.14%
64
Revenue
¥199.0B
3.36%
1.00×
Cost of revenue
¥127.2B
3.51%
1.02×
Operating expenses
¥48.08B
2.97%
0.96×