183.8
Revenue¥B
159.1
164.8
168.7
175.4
186.2
193.9
201.0
205.1
217.1
221.5
199.0
3.52%
3.98%
57
28.88
Revenue growth%
13.71
12.21
13.79
13.82
11.50
13.58
12.49
14.90
16.77
17.24
12.95
14.90
13.75
53
13.52
Gross margin%
18.68
18.22
15.70
15.81
16.87
15.96
17.61
17.17
14.17
12.22
11.90
15.96
16.42
82
26.10
Operating margin%
16.95
16.81
14.31
13.05
11.87
11.53
9.52
9.65
6.74
8.51
4.22
9.52
11.70
22
24.52
Net margin%
19.93
22.31
21.04
23.05
20.13
17.52
19.70
20.23
19.12
19.80
19.40
19.70
20.03
66
31.24
P/E ratio (avg)x
14.18
14.10
13.89
15.81
17.76
17.85
21.55
25.47
25.51
29.48
9.003
25.47
17.81
16
13.51
EV/EBITx
24.68
25.48
23.95
25.84
22.88
23.54
24.83
23.19
20.04
17.46
18.01
23.19
23.75
20
18.23
FCF yield (avg)%
19.24
19.10
20.70
18.87
17.94
20.36
22.91
23.78
22.80
20.87
6.58
22.80
20.53
18
22.85
FCF margin%
23.64
21.60
19.68
20.93
19.40
19.72
17.14
18.25
17.99
17.61
25.11
17.99
19.54
41
1.409
FCF / Net incomex
1.779
1.723
1.790
1.783
1.749
2.010
2.320
2.542
2.441
2.637
1.511
2.441
1.900
78
20.37
ROIC%
31.26
33.12
34.07
35.37
33.12
30.97
32.83
32.48
29.71
27.35
4.78
30.97
32.66
74
26.52
Return on equity%
28.83
30.58
28.61
27.86
30.68
31.75
30.93
30.05
28.28
26.65
14.76
30.05
29.44
76
23.15
Return on assets%
16.18
17.25
15.20
12.68
15.22
13.77
13.32
16.14
13.99
12.77
5.06
13.77
14.59
95
289.92
EPS¥
253.37
273.11
304.18
304.07
301.52
304.27
295.62
346.35
349.54
414.96
309.83
6.60%
6.86%
—
16.82
EPS growth%
18.94
21.47
20.74
20.37
21.82
19.76
21.47
19.06
19.54
20.85
17.17
19.76
20.56
63
174.79
Bookvalue per sh¥
211.51
217.31
241.38
222.94
237.86
236.24
258.70
228.69
245.98
249.28
77.91
0.94%
2.29%
—
252.48
FCF per share¥
401.06
458.33
457.34
452.71
448.27
472.02
493.07
576.44
564.01
600.70
243.24
6.03%
5.07%
—
294.41
Dividend per sh¥
113.12
114.25
107.82
115.68
126.34
138.93
124.43
137.13
121.84
128.64
234.64
0.36%
0.79%
—
27.36
Div yield (avg)%
25.05
24.01
25.07
22.24
20.07
20.31
19.02
19.77
18.52
21.30
5.91
19.77
20.81
38
15.04
Payout ratio%
26.12
25.77
27.86
26.88
27.82
26.28
24.68
26.74
28.92
29.40
25.64
26.74
26.81
57
367.3
Shares (diluted)M
385.8
375.2
428.0
485.4
515.4
604.3
634.7
726.9
708.1
780.1
360.5
8.65%
7.39%
11
6.33
Buyback yield%
19.72
20.40
22.38
24.68
26.65
26.22
24.01
23.74
21.02
19.85
14.27
23.74
23.06
88
0.429
D/E ratiox
1.306
1.425
1.475
1.564
1.479
1.399
1.385
1.325
1.322
1.421
1.008
1.385
1.410
62
173.3
Enterprise value¥B
233.3
256.6
255.9
266.6
250.3
273.8
251.8
226.5
241.1
232.5
38.40
(1.46%)
0.64%
58
189.1
LT debt¥B
165.7
146.7
146.0
146.5
154.1
152.9
142.1
123.3
120.4
121.7
18.79
(4.62%)
(2.67%)
13
Revenue
¥221.5B
3.98%
1.00×
Cost of revenue
¥155.0B
3.98%
1.00×
Operating expenses
¥34.02B
4.08%
1.01×
Goodwill & intangibles
17.63%
Spread over hurdle
38.58%