805.1
Revenue¥B
378.6
411.6
436.8
482.5
532.6
589.0
627.2
667.9
740.9
819.1
847.7
8.99%
9.12%
88
8.86
Revenue growth%
20.70
22.84
23.43
24.40
21.49
20.92
22.64
20.26
17.56
15.96
5.97
20.26
21.20
70
29.24
Gross margin%
20.62
19.00
17.17
18.87
17.37
16.93
16.13
16.48
15.44
17.82
28.01
16.48
17.27
17
18.49
Operating margin%
17.64
20.22
20.76
18.85
17.57
20.03
17.91
16.33
14.82
17.75
28.13
17.75
17.83
7
21.06
Net margin%
14.29
15.58
18.43
17.08
18.49
18.12
20.33
17.77
16.65
16.52
18.86
17.77
17.42
28
17.51
P/E ratio (avg)x
29.53
28.65
25.87
27.40
23.33
23.48
24.45
25.57
23.28
22.20
13.91
23.48
25.01
40
16.69
EV/EBITx
24.24
27.64
30.25
35.20
40.59
41.69
41.09
48.26
51.57
59.69
22.73
48.26
40.84
12
21.57
FCF yield (avg)%
17.15
17.75
15.96
16.49
19.32
19.60
20.46
19.88
21.88
22.56
28.78
20.46
19.46
79
23.19
FCF margin%
29.15
26.50
24.64
23.27
20.35
17.56
19.48
20.88
22.53
25.36
19.46
20.88
22.90
76
1.620
FCF / Net incomex
0.784
0.763
0.889
0.907
1.048
1.016
1.041
1.124
1.149
1.265
1.557
1.124
1.029
17
27.06
ROIC%
5.98
5.90
3.49
6.27
6.91
7.71
7.47
4.95
2.45
2.68
14.38
4.95
5.94
20
9.83
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.89
23.92
0.40
0.40
32
4.50
Return on assets%
18.11
19.75
20.40
17.56
16.68
17.12
18.13
20.84
21.97
22.42
26.87
20.84
18.94
32
3,696
EPS¥
1,327
1,367
1,433
1,475
1,410
1,298
1,348
1,420
1,223
1,314
3,770
(1.40%)
(1.54%)
—
20.98
EPS growth%
5.09
6.13
5.77
4.19
3.59
0.86
0.40
2.59
2.77
2.62
23.60
2.59
3.18
86
3,593
Bookvalue per sh¥
1,166
1,107
1,155
1,116
1,216
1,224
1,254
1,296
1,474
1,610
4,029
5.78%
4.09%
—
2,533
FCF per share¥
2,111
1,964
2,112
2,197
1,880
1,801
1,919
1,901
1,848
1,660
3,656
(2.46%)
(3.75%)
—
1,373
Dividend per sh¥
2,237
2,420
2,689
2,803
3,208
3,396
3,730
3,710
3,542
3,914
4,949
4.06%
5.22%
—
22.73
Div yield (avg)%
18.53
17.26
17.04
14.65
17.36
18.49
18.27
20.96
23.92
23.05
24.37
20.96
18.38
34
4.35
Payout ratio%
29.66
32.45
33.55
35.09
36.65
37.17
37.24
36.30
35.11
37.75
21.86
37.17
35.70
25
133.8
Shares (diluted)M
136.5
124.2
116.1
126.5
121.7
132.5
126.0
113.6
100.9
100.7
137.0
(3.72%)
(2.53%)
71
22.11
Buyback yield%
0.40
0.40
0.40
2.62
1.26
1.12
2.51
1.88
1.48
1.79
4.24
1.79
1.37
57
0.123
D/E ratiox
1.006
1.018
1.162
1.134
1.118
1.264
1.425
1.540
1.761
1.821
0.453
1.540
1.213
44
167.1
Enterprise value¥B
779.3
875.0
796.3
759.8
702.8
792.6
736.0
738.5
658.1
684.3
373.2
(0.53%)
(1.20%)
19
1,004
LT debt¥B
1,167
1,212
1,444
1,561
1,676
1,763
1,991
2,185
2,479
2,928
979.5
11.80%
11.17%
82
Revenue
¥819.1B
9.12%
1.00×
Cost of revenue
¥498.4B
8.92%
0.98×
Operating expenses
¥97.83B
9.98%
1.08×
Goodwill & intangibles
17.53%