78.08
Revenue¥B
125.0
134.6
142.1
154.2
164.9
177.5
189.5
206.8
221.4
238.6
83.46
7.67%
7.62%
46
16.15
Revenue growth%
22.28
24.30
21.39
18.73
18.60
20.32
18.47
16.41
14.90
14.02
28.93
16.41
18.66
68
8.41
Gross margin%
11.43
13.26
14.63
13.27
12.78
9.80
6.82
4.47
6.36
5.64
25.87
6.36
10.61
93
4.15
Operating margin%
21.99
21.88
19.07
21.13
23.67
21.60
22.47
21.36
24.22
21.34
6.24
21.60
21.74
15
22.57
Net margin%
9.55
7.55
7.46
5.16
7.42
6.85
6.92
4.60
2.12
4.67
5.04
4.67
6.89
68
21.76
P/E ratio (avg)x
14.46
14.66
16.97
17.88
18.50
17.39
16.59
16.60
16.72
17.48
6.438
16.72
16.85
8
20.01
EV/EBITx
9.106
8.690
8.019
8.778
7.926
7.238
6.987
6.915
7.627
8.288
35.32
7.238
7.973
81
12.94
FCF yield (avg)%
11.18
10.94
13.60
15.65
15.52
15.87
17.18
16.85
18.12
21.02
8.75
17.18
15.76
66
26.53
FCF margin%
9.70
9.63
9.37
11.13
14.02
13.28
11.02
8.58
6.86
7.37
16.13
8.58
9.67
45
0.782
FCF / Net incomex
1.287
1.191
1.292
1.231
1.325
1.409
1.443
1.657
1.573
1.743
0.827
1.573
1.367
51
17.19
ROIC%
3.24
4.97
3.31
5.95
8.26
10.84
11.70
9.08
8.18
5.29
26.94
9.08
7.07
46
16.75
Return on equity%
27.66
27.13
28.84
27.79
28.50
25.99
24.79
27.58
26.64
26.65
22.30
26.64
27.36
30
15.52
Return on assets%
17.48
19.46
20.17
21.20
20.62
23.06
24.59
26.44
26.49
26.78
22.77
26.44
22.13
18
18.52
EPS¥
50.63
51.37
52.69
56.24
53.42
57.23
61.67
57.84
60.46
56.31
20.28
1.06%
2.14%
—
22.32
EPS growth%
24.52
23.05
24.16
24.78
26.84
25.00
24.16
24.40
21.67
22.66
7.55
24.16
24.28
91
33.31
Bookvalue per sh¥
41.14
44.91
44.87
52.06
60.20
63.09
63.46
72.90
79.37
93.46
44.70
9.20%
8.38%
—
31.29
FCF per share¥
26.77
27.95
31.10
35.96
40.39
39.94
40.99
40.67
48.74
52.90
43.34
5.54%
7.40%
—
45.56
Dividend per sh¥
32.44
31.28
34.45
33.64
35.96
35.78
36.62
38.45
40.23
37.24
20.07
0.70%
0.70%
—
13.66
Div yield (avg)%
24.42
24.92
25.77
25.45
25.86
22.98
23.33
22.55
25.23
23.22
23.20
23.22
24.67
21
26.86
Payout ratio%
8.87
11.05
12.32
14.28
14.98
13.89
15.91
15.27
13.91
11.89
5.42
13.91
13.90
83
1.569
Shares (diluted)B
2.186
2.466
2.654
2.507
2.471
2.436
2.657
2.714
2.964
3.199
1.621
5.30%
3.51%
47
10.92
Buyback yield%
19.13
18.13
19.98
17.45
18.65
18.08
19.98
20.77
20.36
17.73
20.54
19.98
18.89
86
0.456
D/E ratiox
1.158
1.314
1.398
1.384
1.486
1.654
1.587
1.678
1.841
2.087
0.749
1.678
1.536
63
139.5
Enterprise value¥B
143.9
168.4
186.9
205.6
231.3
271.2
263.1
264.4
303.3
295.6
94.81
5.03%
8.77%
10
38.14
LT debt¥B
165.7
170.6
186.5
185.1
172.1
166.7
165.5
182.9
187.6
170.8
245.0
(0.16%)
(0.33%)
11
Revenue
¥238.6B
7.62%
1.00×
Cost of revenue
¥152.4B
7.75%
1.01×
Operating expenses
¥25.17B
7.53%
0.99×