36.24
Revenue¥B
86.76
92.09
98.07
103.9
112.2
117.1
125.5
132.3
140.9
149.6
37.69
5.92%
6.12%
87
14.08
Revenue growth%
21.11
20.62
23.45
21.75
20.79
18.13
19.93
19.16
17.49
18.49
7.28
18.49
20.27
77
14.32
Gross margin%
9.43
8.88
9.50
10.19
7.90
9.11
8.69
6.27
7.76
9.83
11.65
8.69
9.00
20
8.26
Operating margin%
24.14
22.28
20.78
23.60
20.83
19.28
17.28
19.91
18.99
16.68
16.72
18.99
20.34
32
27.89
Net margin%
8.78
11.76
11.87
9.61
10.39
12.90
12.75
10.36
10.20
13.08
17.73
12.75
11.08
6
26.86
P/E ratio (avg)x
49.43
53.10
52.46
60.88
70.00
80.47
89.09
89.30
102.5
101.2
21.99
89.30
75.23
34
13.67
EV/EBITx
24.09
25.08
23.40
22.82
24.47
25.67
23.85
25.35
25.05
28.72
22.12
25.35
24.76
79
23.63
FCF yield (avg)%
4.70
4.54
5.98
4.62
7.36
9.38
7.07
6.77
5.00
7.00
8.09
7.00
6.37
75
5.34
FCF margin%
5.52
8.04
7.01
8.09
9.58
10.46
11.07
12.75
14.74
16.14
26.22
12.75
10.02
6
1.534
FCF / Net incomex
1.266
1.119
0.982
0.946
1.006
0.976
1.068
0.947
1.050
1.018
1.040
1.018
1.012
32
23.41
ROIC%
17.30
19.18
16.52
13.75
16.45
15.54
18.19
16.17
17.35
17.28
8.42
17.28
16.90
28
6.56
Return on equity%
20.07
21.11
19.55
19.75
22.46
19.90
17.16
14.79
12.20
14.39
6.37
14.79
19.65
93
15.42
Return on assets%
37.79
36.67
36.29
34.13
31.58
28.87
30.13
32.39
34.38
32.18
26.45
32.18
33.26
17
309.35
EPS¥
509.15
439.04
394.59
414.80
386.21
415.05
359.45
375.82
374.61
393.67
316.80
0.38%
(2.09%)
—
3.54
EPS growth%
23.67
24.97
27.47
27.47
28.67
29.23
30.88
29.47
29.30
27.58
4.66
29.30
28.13
70
285.60
Bookvalue per sh¥
600.59
613.11
555.38
607.74
563.68
608.73
669.51
660.70
613.81
555.80
142.15
(0.28%)
0.50%
—
596.89
FCF per share¥
460.10
492.01
491.35
447.50
495.58
544.57
518.80
483.93
465.44
492.22
90.56
(0.14%)
0.61%
—
366.25
Dividend per sh¥
136.45
129.84
136.66
153.95
175.75
197.81
186.69
184.70
198.44
226.74
546.33
5.23%
4.40%
—
5.69
Div yield (avg)%
2.67
4.13
3.75
3.88
1.35
4.07
6.10
8.92
8.37
10.44
25.26
8.37
4.10
5
27.81
Payout ratio%
29.95
32.60
34.36
31.62
30.00
27.70
28.46
30.03
29.11
31.59
8.97
29.11
30.01
72
112.4
Shares (diluted)M
95.47
105.0
90.62
89.76
78.76
75.35
80.43
76.75
74.71
76.17
112.8
(0.67%)
(2.30%)
82
16.20
Buyback yield%
27.43
29.80
27.71
27.33
25.18
26.35
27.55
30.10
29.00
28.83
29.18
28.83
27.63
62
1.695
D/E ratiox
1.374
1.422
1.319
1.391
1.313
1.309
1.251
1.363
1.376
1.245
0.499
1.309
1.341
81
93.40
Enterprise value¥B
7.276
7.259
7.860
8.199
7.705
7.010
6.364
6.592
6.442
5.666
72.87
(5.96%)
(2.44%)
23
7.182
LT debt¥B
169.8
168.3
167.3
180.5
178.2
201.4
190.6
177.4
181.9
207.1
91.46
3.05%
3.31%
74
Revenue
¥149.6B
6.12%
1.00×
Cost of revenue
¥65.09B
6.29%
1.02×
Operating expenses
¥37.54B
6.12%
1.00×
Cash and investments
20.46%
Goodwill & intangibles
20.02%
Spread over hurdle
19.35%