134.3
Revenue¥B
159.8
162.8
165.0
165.2
170.3
171.1
175.1
180.0
182.6
182.1
139.2
1.35%
1.56%
73
4.85
Revenue growth%
23.88
24.20
22.63
21.59
19.78
21.15
20.22
23.08
22.85
21.44
3.11
21.44
22.11
37
13.08
Gross margin%
19.67
21.73
22.38
21.28
21.16
19.54
22.34
21.81
21.94
22.95
4.09
21.94
21.77
44
26.40
Operating margin%
8.65
5.99
3.37
4.88
2.70
2.87
3.27
3.70
1.08
0.40
20.55
2.87
3.32
77
14.90
Net margin%
8.08
6.57
6.26
6.33
5.60
8.05
9.83
8.80
8.47
11.17
24.95
8.80
8.07
72
25.55
P/E ratio (avg)x
25.95
27.57
25.23
26.79
24.71
24.38
22.70
21.57
22.27
20.82
22.12
22.27
24.55
46
33.14
EV/EBITx
33.09
35.27
35.62
34.53
36.33
37.11
43.48
49.61
54.52
57.84
8.935
49.61
36.72
52
17.72
FCF yield (avg)%
0.74
0.40
2.70
3.59
5.98
5.45
5.60
7.54
6.34
8.12
26.69
6.34
5.52
50
10.29
FCF margin%
8.59
7.26
6.90
8.97
8.93
7.83
6.92
8.11
7.72
7.61
22.90
7.72
7.77
38
0.579
FCF / Net incomex
0.367
0.396
0.392
0.362
0.315
0.281
0.260
0.225
0.198
0.199
0.864
0.225
0.298
16
16.67
ROIC%
10.22
10.60
11.33
8.74
8.17
10.49
7.81
7.57
5.91
4.00
29.50
7.57
8.46
72
4.94
Return on equity%
2.42
4.56
4.60
3.38
1.80
0.40
0.40
0.40
2.03
2.11
20.13
0.40
2.07
36
22.30
Return on assets%
3.97
6.22
7.32
6.05
7.30
6.00
4.91
6.28
5.08
6.71
7.80
6.00
6.14
81
215.51
EPS¥
494.86
446.40
402.83
386.61
420.52
446.85
427.65
432.22
471.90
470.65
235.63
2.28%
(0.72%)
—
22.26
EPS growth%
20.60
18.05
17.87
19.64
21.04
20.33
22.68
23.92
24.69
27.53
27.09
23.92
20.82
68
513.44
Bookvalue per sh¥
424.21
388.79
423.38
433.80
479.64
451.73
468.48
510.87
497.78
447.78
733.78
(1.37%)
0.92%
—
492.94
FCF per share¥
615.15
592.44
601.43
620.10
649.84
646.44
697.39
625.15
651.82
599.30
1,038
(1.61%)
0.84%
—
634.05
Dividend per sh¥
151.72
154.26
149.64
133.02
128.68
123.87
117.65
106.58
100.20
88.23
906.21
(7.27%)
(6.46%)
—
23.67
Div yield (avg)%
15.36
14.41
14.68
11.89
10.05
9.55
7.08
5.71
4.88
3.84
9.60
5.71
9.80
64
25.94
Payout ratio%
18.42
15.60
13.78
14.21
15.06
17.95
17.67
16.53
13.99
13.07
26.72
16.53
15.33
60
130.4
Shares (diluted)M
125.6
116.0
113.4
110.5
102.1
102.4
89.00
82.40
79.40
84.57
135.8
(3.70%)
(3.83%)
32
26.42
Buyback yield%
2.31
0.40
2.06
1.31
2.27
2.94
3.11
4.93
3.36
2.16
13.21
3.11
2.29
84
0.277
D/E ratiox
1.261
1.214
1.148
1.037
0.974
1.048
1.017
1.159
1.094
0.987
0.920
1.048
1.071
92
128.2
Enterprise value¥B
107.0
102.7
100.7
106.1
107.4
108.2
121.7
121.2
134.3
146.2
150.6
6.36%
2.88%
83
12.03
LT debt¥B
150.0
167.8
182.5
180.0
184.7
203.6
233.6
236.3
265.5
266.1
169.6
7.58%
7.51%
35
Revenue
¥182.1B
1.56%
1.00×
Cost of revenue
¥97.10B
1.64%
1.01×
Operating expenses
¥38.13B
1.60%
1.00×
Cash and investments
18.87%
Goodwill & intangibles
17.88%
Spread over hurdle
12.66%