227.8
Revenue¥B
197.9
210.1
222.3
225.7
230.9
234.9
248.8
262.3
270.3
287.1
246.0
4.45%
4.31%
16
15.21
Revenue growth%
7.38
5.95
3.54
3.73
1.47
1.25
1.69
1.99
3.41
1.73
24.94
1.73
2.70
89
4.00
Gross margin%
10.53
8.00
9.49
12.37
13.59
14.95
13.71
13.73
11.84
10.02
7.02
13.71
12.10
82
29.50
Operating margin%
6.34
4.12
6.69
4.46
7.00
4.94
2.61
4.59
1.70
4.44
13.42
4.44
4.52
57
28.17
Net margin%
17.74
18.08
16.99
14.71
13.85
16.82
15.74
18.13
16.03
14.35
29.18
16.03
16.42
42
19.12
P/E ratio (avg)x
11.49
11.48
11.61
12.09
12.01
11.14
11.06
11.55
12.20
12.65
10.47
11.55
11.58
28
6.642
EV/EBITx
33.25
34.60
40.02
38.82
43.55
48.04
53.79
55.92
60.58
58.68
26.12
55.92
45.80
32
4.59
FCF yield (avg)%
13.49
11.30
9.24
8.09
7.54
5.25
3.69
1.13
2.30
2.56
26.75
2.56
6.40
62
12.06
FCF margin%
24.29
25.89
27.65
25.16
27.04
24.53
21.98
23.35
20.76
22.59
12.04
22.59
24.41
66
0.109
FCF / Net incomex
1.464
1.600
1.752
1.716
1.711
1.876
1.959
1.802
1.965
2.232
1.184
1.959
1.777
57
3.28
ROIC%
17.44
15.09
14.89
17.64
14.93
13.06
15.63
17.13
16.47
15.87
12.49
15.87
15.75
93
22.62
Return on equity%
10.79
10.96
9.25
11.38
13.37
13.36
11.84
9.53
11.72
12.67
10.76
11.84
11.55
63
25.05
Return on assets%
25.77
25.63
24.24
25.57
23.74
21.95
23.33
22.28
24.69
25.73
10.91
23.33
24.47
12
412.32
EPS¥
198.08
171.33
152.30
165.66
156.10
137.79
145.37
147.86
156.67
161.12
446.98
0.63%
(1.43%)
—
8.57
EPS growth%
27.45
28.51
27.67
29.01
28.43
31.33
29.94
27.41
25.24
25.41
22.67
27.41
28.05
56
816.33
Bookvalue per sh¥
1,152
1,188
1,174
1,176
1,296
1,469
1,552
1,439
1,363
1,309
233.91
0.19%
1.21%
—
855.80
FCF per share¥
296.14
273.65
289.57
285.24
307.80
317.45
297.60
290.76
278.87
265.95
331.47
(2.88%)
(1.52%)
—
726.49
Dividend per sh¥
690.91
644.96
730.60
712.90
807.16
862.86
809.76
878.53
928.35
932.65
1,041
2.93%
3.07%
—
21.02
Div yield (avg)%
9.62
6.81
7.51
4.76
4.42
1.78
3.22
3.05
4.61
6.76
28.41
3.22
4.68
9
7.29
Payout ratio%
11.60
11.52
14.24
13.97
12.70
9.73
9.94
11.40
13.78
15.70
3.21
11.40
12.15
39
161.3
Shares (diluted)M
255.7
277.3
294.3
325.8
384.0
418.6
494.0
478.3
563.3
548.4
160.8
7.39%
8.94%
73
3.44
Buyback yield%
5.21
8.21
8.43
9.08
8.66
10.83
10.21
8.56
9.70
11.68
28.78
10.21
8.87
33
1.278
D/E ratiox
1.503
1.445
1.698
1.716
2.029
1.962
2.003
2.229
2.623
3.044
1.665
2.229
1.983
88
80.21
Enterprise value¥B
407.2
436.5
432.4
499.4
574.2
608.9
623.6
587.8
588.4
666.4
43.04
3.02%
6.25%
87
87.82
LT debt¥B
176.8
194.2
208.0
195.4
203.2
225.2
221.3
218.0
229.7
240.6
88.73
3.44%
4.59%
9
Revenue
¥287.1B
4.31%
1.00×
Cost of revenue
¥190.9B
4.20%
0.99×
Operating expenses
¥55.09B
4.35%
1.00×
Spread over hurdle
53.77%