37.20
Revenue¥B
146.5
147.2
153.2
158.6
161.9
166.0
166.3
165.7
165.2
164.2
40.13
0.28%
1.39%
15
26.66
Revenue growth%
24.20
22.34
19.52
16.54
18.28
18.12
17.89
20.11
21.51
20.87
7.27
20.11
19.82
15
20.60
Gross margin%
6.47
3.96
4.09
4.70
2.73
5.30
6.39
6.48
6.20
7.01
12.44
6.39
5.75
23
24.30
Operating margin%
18.79
20.74
23.41
20.49
23.08
22.92
22.64
23.56
23.97
21.75
5.22
22.92
22.78
10
21.71
Net margin%
3.45
2.91
4.68
2.98
0.66
3.54
4.30
1.67
2.71
5.58
25.75
3.54
3.21
49
32.40
P/E ratio (avg)x
15.13
14.69
16.82
20.11
19.89
22.57
24.34
28.36
29.43
33.30
20.70
28.36
21.34
9
8.739
EV/EBITx
40.03
39.69
46.64
47.61
55.95
64.22
69.93
79.59
84.29
89.48
14.45
79.59
60.08
86
5.41
FCF yield (avg)%
0.40
2.73
0.40
2.99
2.17
0.40
0.40
1.84
1.91
0.42
20.32
0.42
1.13
17
27.04
FCF margin%
31.98
34.08
32.80
31.26
33.32
34.36
32.16
33.29
31.45
32.06
2.68
32.16
32.48
33
0.452
FCF / Net incomex
0.747
0.771
0.793
0.761
0.748
0.673
0.576
0.529
0.566
0.502
0.798
0.566
0.710
32
25.56
ROIC%
22.74
24.59
26.82
25.18
24.38
27.19
26.64
26.69
28.85
31.44
6.17
27.19
26.66
69
2.25
Return on equity%
5.80
6.91
8.41
6.11
7.24
6.28
7.19
4.35
5.98
7.18
28.20
6.28
6.60
83
23.54
Return on assets%
11.69
9.00
7.22
9.30
10.69
8.99
9.02
6.93
4.58
3.55
11.38
6.93
9.00
33
100.94
EPS¥
148.08
143.84
138.66
145.27
167.05
178.28
170.96
192.64
209.17
208.09
104.14
4.49%
4.54%
—
12.29
EPS growth%
9.57
11.19
12.52
11.97
9.05
6.54
9.20
7.81
10.04
8.28
5.53
8.28
9.38
62
53.79
Bookvalue per sh¥
83.13
83.15
90.52
91.91
103.78
116.05
123.43
142.20
160.21
172.02
140.20
10.64%
7.95%
—
61.72
FCF per share¥
170.96
187.14
179.01
187.46
216.23
228.28
250.12
253.25
291.81
278.32
73.68
5.18%
4.46%
—
30.29
Dividend per sh¥
24.96
24.37
25.04
27.91
30.32
28.44
30.18
32.27
35.33
34.64
153.35
2.70%
3.32%
—
26.50
Div yield (avg)%
12.46
13.67
14.46
15.76
14.23
11.60
9.19
11.40
13.92
13.52
4.60
11.60
13.60
51
17.20
Payout ratio%
21.48
23.80
22.61
22.45
22.90
25.41
22.69
20.55
23.30
22.41
6.51
22.69
22.65
43
302.0
Shares (diluted)M
405.5
389.4
375.6
401.4
419.2
372.4
382.1
366.5
396.1
432.6
298.9
0.63%
1.53%
69
13.45
Buyback yield%
6.69
5.56
7.41
7.06
5.61
8.25
7.35
4.99
2.27
1.22
4.24
4.99
6.15
9
0.762
D/E ratiox
0.185
0.182
0.192
0.187
0.216
0.213
0.228
0.266
0.276
0.312
0.318
0.266
0.214
43
18.88
Enterprise value¥B
107.6
110.4
124.2
114.9
121.6
136.8
142.5
148.2
157.7
177.7
125.6
7.87%
6.56%
74
59.48
LT debt¥B
85.37
83.15
91.99
92.74
104.6
103.1
108.1
126.0
124.3
144.8
51.90
6.72%
5.01%
70
Revenue
¥164.2B
1.39%
1.00×
Cost of revenue
¥105.6B
0.99%
0.96×
Operating expenses
¥31.27B
1.82%
1.04×
Goodwill & intangibles
16.09%
Spread over hurdle
11.82%