50.18
Revenue¥B
211.6
212.2
211.7
211.9
211.6
214.8
213.7
210.4
213.1
218.2
55.09
0.62%
0.53%
35
5.84
Revenue growth%
14.86
16.22
17.75
20.70
20.53
18.62
19.21
16.91
19.03
17.20
13.61
18.62
18.19
5
21.56
Gross margin%
5.69
4.98
2.89
2.42
1.96
0.40
2.66
1.61
2.47
3.81
3.80
2.47
2.56
13
17.26
Operating margin%
10.24
11.39
12.65
11.23
10.73
10.23
12.33
13.80
13.34
13.17
5.78
13.17
11.86
35
5.18
Net margin%
14.24
12.64
12.25
11.77
9.86
6.94
8.07
5.12
2.88
0.62
13.31
5.12
8.97
29
20.09
P/E ratio (avg)x
34.10
37.68
38.63
40.35
40.11
41.86
41.33
48.89
55.73
60.87
31.38
48.89
40.84
10
35.73
EV/EBITx
39.30
45.09
48.34
48.04
51.69
58.96
61.24
65.94
66.79
64.50
32.64
64.50
55.32
94
29.22
FCF yield (avg)%
12.35
14.11
16.61
16.34
16.54
17.51
15.67
17.65
16.54
18.72
15.98
17.51
16.54
5
16.35
FCF margin%
19.00
19.50
17.45
18.50
16.55
17.26
19.82
18.44
20.68
23.22
9.41
19.82
18.75
17
0.943
FCF / Net incomex
1.198
1.182
1.121
1.166
1.084
1.016
0.913
0.866
0.834
0.917
0.915
0.913
1.050
73
26.85
ROIC%
22.24
19.25
22.05
20.44
23.36
22.03
21.15
21.45
23.26
23.19
4.50
22.03
22.04
28
16.34
Return on equity%
5.36
3.50
2.68
0.40
2.76
2.71
2.32
0.40
0.67
0.40
27.73
0.67
2.50
40
8.40
Return on assets%
12.51
12.13
10.25
10.53
8.48
7.62
6.99
7.87
8.01
5.17
16.49
7.62
8.24
61
475.02
EPS¥
392.36
395.45
349.86
304.69
318.41
305.81
331.34
295.25
289.94
272.29
530.24
(3.08%)
(3.59%)
—
28.19
EPS growth%
21.99
24.66
27.24
25.76
28.74
25.96
28.27
26.91
25.38
26.18
6.14
26.18
26.07
81
303.91
Bookvalue per sh¥
174.77
187.45
179.10
192.44
201.77
214.88
225.45
228.76
261.10
292.32
141.76
7.70%
5.01%
—
224.46
FCF per share¥
391.44
438.77
426.55
437.82
467.35
551.69
595.80
656.99
777.21
768.59
359.59
10.46%
8.77%
—
493.11
Dividend per sh¥
232.88
253.45
276.20
307.66
319.66
305.23
297.46
278.79
305.25
332.71
475.06
0.80%
3.62%
—
12.81
Div yield (avg)%
6.61
6.61
3.95
6.73
5.31
7.53
9.86
11.60
14.44
12.34
8.85
11.60
7.13
60
8.10
Payout ratio%
21.65
20.55
17.58
17.63
17.85
18.00
18.48
18.93
18.45
17.09
9.81
18.45
18.23
34
0.414
Shares (diluted)B
0.683
0.815
0.832
0.945
1.011
1.133
1.128
1.190
1.161
1.368
0.414
6.24%
8.71%
41
15.34
Buyback yield%
26.39
25.41
23.00
24.26
25.60
24.84
27.75
26.07
23.15
22.29
29.06
24.84
25.13
25
1.228
D/E ratiox
1.299
1.422
1.475
1.470
1.359
1.495
1.487
1.395
1.259
1.235
1.428
1.395
1.409
86
129.4
Enterprise value¥B
103.3
120.3
120.4
135.0
161.2
185.4
209.4
221.9
233.8
239.9
286.5
8.27%
8.69%
43
197.7
LT debt¥B
46.86
47.94
51.39
53.78
50.16
51.03
49.79
51.72
53.78
56.21
159.5
2.31%
2.46%
61
Revenue
¥218.2B
0.53%
1.00×
Cost of revenue
¥120.8B
0.41%
0.99×
Operating expenses
¥24.48B
1.42%
1.09×
Cash and investments
18.16%
Goodwill & intangibles
15.19%