10.09
Revenue¥B
108.4
110.2
116.6
119.2
126.2
128.2
132.5
136.8
140.2
144.2
10.51
2.71%
3.14%
80
17.27
Revenue growth%
16.99
15.34
13.61
13.93
16.62
16.70
17.27
14.54
15.57
16.45
5.70
16.45
16.01
21
5.51
Gross margin%
11.29
11.39
13.43
16.18
15.66
13.56
11.90
12.91
14.74
13.96
16.29
13.56
13.50
63
26.50
Operating margin%
14.90
16.62
15.23
15.20
14.22
12.54
12.55
10.70
9.76
8.54
28.01
10.70
13.39
15
15.20
Net margin%
29.83
27.36
27.53
27.06
26.13
26.61
27.61
25.86
26.33
24.66
6.39
26.33
26.83
45
31.73
P/E ratio (avg)x
16.68
17.12
16.41
14.17
12.35
12.42
12.38
12.87
11.45
11.03
32.33
12.38
12.65
47
30.32
EV/EBITx
17.36
16.72
16.10
13.92
11.90
11.76
10.02
9.553
10.28
11.16
22.47
10.28
11.83
81
16.58
FCF yield (avg)%
15.19
16.08
17.59
15.16
13.74
15.80
16.95
17.55
17.25
18.14
16.57
17.25
16.52
87
18.77
FCF margin%
29.88
30.52
31.29
32.10
33.70
31.34
31.41
29.35
30.99
29.76
18.31
30.99
31.14
80
1.751
FCF / Net incomex
0.318
0.342
0.333
0.367
0.384
0.399
0.358
0.388
0.415
0.378
1.071
0.388
0.372
79
10.94
ROIC%
33.24
35.35
33.98
35.72
32.81
34.77
32.96
35.18
32.66
30.86
8.96
32.96
33.61
29
12.83
Return on equity%
22.10
22.20
20.94
20.42
21.46
23.65
26.04
23.47
22.85
23.61
26.07
23.61
22.52
21
18.93
Return on assets%
20.42
22.22
19.40
19.70
20.85
23.04
20.43
19.09
20.42
23.00
6.64
20.43
20.42
26
39.36
EPS¥
41.87
41.15
45.27
47.82
50.82
46.56
51.70
48.85
54.18
56.61
43.02
2.18%
2.06%
—
23.81
EPS growth%
8.25
8.97
8.51
11.36
11.60
11.75
12.08
11.89
11.03
11.69
27.08
11.75
11.48
34
20.56
Bookvalue per sh¥
21.13
21.67
20.77
23.69
24.37
25.68
28.56
32.92
38.01
40.35
8.82
10.61%
6.64%
—
29.22
FCF per share¥
8.24
8.72
8.57
8.05
8.38
8.06
8.02
9.13
8.30
9.21
36.74
1.91%
0.64%
—
37.93
Dividend per sh¥
40.13
42.45
40.93
47.29
48.21
49.02
48.36
50.27
58.02
54.61
15.52
2.53%
2.77%
—
9.80
Div yield (avg)%
24.94
25.22
23.69
24.08
25.51
23.14
22.38
19.84
22.25
20.45
20.55
22.25
23.42
28
5.64
Payout ratio%
32.09
33.16
35.31
32.32
34.95
33.77
34.20
36.51
38.10
39.69
12.86
36.51
34.57
81
2.164
Shares (diluted)B
1.485
1.513
1.672
1.488
1.348
1.307
1.362
1.506
1.545
1.684
2.171
4.56%
0.12%
26
5.61
Buyback yield%
31.74
34.52
35.86
32.88
31.51
34.37
33.51
31.45
32.30
34.11
24.56
33.51
33.19
70
0.931
D/E ratiox
1.556
1.768
1.731
1.757
1.936
1.933
2.063
2.280
2.213
2.149
1.772
2.149
1.934
61
9.549
Enterprise value¥B
115.7
126.3
143.7
145.4
172.8
199.6
196.2
228.9
258.7
311.5
88.36
12.51%
11.63%
35
55.76
LT debt¥B
86.06
101.6
100.5
114.3
121.3
134.7
129.8
139.9
145.4
144.1
86.90
3.51%
6.85%
43
Revenue
¥144.2B
3.14%
1.00×
Cost of revenue
¥101.0B
3.14%
1.00×
Operating expenses
¥24.80B
3.05%
0.99×
Cash and investments
19.65%
Spread over hurdle
(0.80%)