123.6
Revenue¥B
156.2
160.5
157.9
162.1
166.0
164.9
162.0
158.9
157.8
156.5
127.6
(1.17%)
—
91
26.80
Revenue growth%
33.24
32.57
34.58
35.45
32.95
31.12
33.88
32.73
34.30
33.83
6.43
33.83
33.53
75
24.53
Gross margin%
29.13
31.77
33.44
30.55
32.69
32.68
31.58
30.63
30.74
33.10
10.97
31.58
31.67
34
19.02
Operating margin%
20.97
21.02
21.09
21.74
19.12
19.55
17.79
17.68
16.30
13.61
19.98
17.68
19.33
43
26.13
Net margin%
6.29
8.60
8.13
10.04
12.89
14.66
15.06
16.67
18.55
16.73
10.39
16.67
13.78
39
11.49
P/E ratio (avg)x
13.10
11.79
12.50
12.34
12.78
12.25
13.51
12.39
13.57
13.05
28.30
13.05
12.64
10
21.66
EV/EBITx
45.30
45.09
43.31
39.63
40.98
44.88
49.55
46.22
46.84
53.05
32.95
46.84
45.19
51
28.54
FCF yield (avg)%
17.85
20.32
21.69
19.01
21.05
23.69
25.93
24.56
26.36
28.78
29.70
25.93
22.69
72
8.66
FCF margin%
19.12
19.14
21.67
19.66
17.41
16.00
16.71
19.25
20.96
22.74
5.68
19.25
19.20
75
1.481
FCF / Net incomex
0.620
0.694
0.755
0.762
0.704
0.727
0.738
0.788
0.868
0.850
0.921
0.788
0.746
34
15.61
ROIC%
16.21
17.72
18.15
17.67
19.86
21.53
20.32
18.70
17.35
17.90
16.77
18.70
18.03
82
17.02
Return on equity%
4.60
6.22
9.14
11.58
13.50
13.80
16.09
17.33
20.03
19.97
20.31
17.33
13.65
67
4.22
Return on assets%
21.88
21.51
20.05
17.64
17.79
17.43
16.20
16.99
15.20
15.52
19.99
16.20
17.54
84
212.77
EPS¥
1,412
1,618
1,789
2,109
2,274
2,276
2,732
2,894
2,833
3,090
219.53
6.32%
8.73%
—
3.22
EPS growth%
5.03
7.79
7.89
7.76
6.92
9.03
8.93
10.39
7.88
8.36
10.99
8.93
7.88
53
733.39
Bookvalue per sh¥
173.64
206.50
223.88
220.91
239.64
285.90
342.29
389.76
409.20
452.72
628.68
13.57%
10.07%
—
681.27
FCF per share¥
297.89
305.04
328.56
306.27
314.70
272.75
243.47
215.60
215.52
189.55
978.59
(9.64%)
(5.05%)
—
501.23
Dividend per sh¥
479.05
505.71
562.15
544.06
557.23
559.22
654.98
613.75
590.33
609.31
559.72
1.80%
3.87%
—
20.19
Div yield (avg)%
0.40
0.40
0.40
0.53
3.53
4.41
1.70
0.40
2.56
5.17
17.93
2.56
1.12
81
28.93
Payout ratio%
19.13
19.23
18.61
21.31
18.49
15.76
18.13
20.14
17.95
15.09
29.82
17.95
18.55
26
99.08
Shares (diluted)M
158.0
175.8
187.0
198.0
220.2
227.2
232.8
265.5
267.5
275.8
99.66
4.61%
7.46%
52
2.14
Buyback yield%
28.37
26.45
25.98
26.81
28.75
31.37
31.88
29.90
30.54
31.94
13.42
31.37
29.32
46
1.732
D/E ratiox
1.357
1.345
1.449
1.384
1.342
1.303
1.259
1.354
1.472
1.276
1.296
1.303
1.349
38
78.85
Enterprise value¥B
95.05
108.4
120.4
141.3
169.8
200.8
228.0
272.1
302.5
326.4
159.7
13.97%
13.68%
24
89.73
LT debt¥B
104.5
100.8
97.12
94.26
96.87
112.7
133.2
142.6
149.1
142.7
163.1
8.05%
4.52%
88
Cost of revenue
¥97.30B
(0.07%)
0.99×
Operating expenses
¥22.78B
(0.19%)
0.98×