131.5
Revenue¥B
129.6
139.6
149.3
160.1
174.2
182.4
194.0
208.6
219.0
233.3
134.2
6.01%
6.61%
22
14.42
Revenue growth%
14.41
12.08
9.79
9.32
11.14
13.24
12.52
12.57
12.06
13.25
28.16
12.57
12.30
76
14.79
Gross margin%
21.46
20.22
19.83
22.08
19.25
17.99
20.30
18.63
18.37
16.64
6.79
18.37
19.54
69
5.69
Operating margin%
5.85
8.65
10.84
12.88
10.24
8.52
10.95
10.33
10.14
13.10
20.09
10.33
10.29
67
24.26
Net margin%
12.34
10.32
9.99
12.74
11.32
10.82
7.82
5.99
5.45
3.36
22.59
5.99
10.16
56
11.31
P/E ratio (avg)x
71.81
69.36
76.98
83.37
96.67
101.3
114.9
111.3
128.8
132.5
36.28
114.9
98.96
16
27.08
EV/EBITx
12.41
14.32
14.66
15.26
15.83
17.17
16.40
15.83
16.15
15.09
13.89
16.15
15.54
51
18.25
FCF yield (avg)%
27.65
27.14
25.96
26.11
28.53
27.81
28.00
26.97
29.53
29.15
6.66
28.00
27.73
66
19.01
FCF margin%
12.03
13.25
12.71
11.96
9.86
7.92
8.60
11.40
13.03
13.39
2.18
11.40
11.99
23
1.784
FCF / Net incomex
1.514
1.771
1.681
1.926
2.164
2.365
2.258
2.348
2.754
3.219
0.682
2.365
2.211
11
23.21
ROIC%
9.72
12.10
13.05
10.11
7.77
7.04
6.09
4.99
3.48
2.66
12.05
4.99
7.40
18
10.69
Return on equity%
26.75
27.57
28.61
29.71
27.78
30.22
28.27
26.04
24.85
24.71
20.39
26.04
27.68
12
5.87
Return on assets%
0.40
3.17
0.40
0.40
2.86
2.72
5.63
7.66
5.07
7.73
11.69
5.63
3.02
89
662.39
EPS¥
739.27
703.89
763.67
817.18
852.98
780.43
773.80
732.50
695.10
660.16
678.42
(5.00%)
(1.01%)
—
26.78
EPS growth%
12.86
14.32
12.02
11.21
13.33
12.90
14.83
15.51
14.46
15.77
15.67
14.83
13.83
84
538.77
Bookvalue per sh¥
1,550
1,623
1,765
1,723
1,976
2,099
2,392
2,828
2,972
3,056
296.60
9.12%
8.29%
—
1,155
FCF per share¥
1,451
1,657
1,538
1,541
1,546
1,494
1,633
1,593
1,614
1,546
293.08
—
0.43%
—
917.29
Dividend per sh¥
1,160
1,112
1,181
1,314
1,213
1,177
1,222
1,210
1,132
1,150
1,097
(1.07%)
0.13%
—
8.33
Div yield (avg)%
23.79
26.00
27.91
28.03
27.12
29.39
27.88
25.60
24.69
24.18
6.19
25.60
26.56
77
25.19
Payout ratio%
28.84
26.74
27.43
27.29
28.32
30.58
33.01
31.40
31.09
31.49
21.10
31.40
29.71
53
93.92
Shares (diluted)M
68.67
61.27
61.83
66.36
60.88
53.30
45.34
41.37
42.19
39.80
95.06
(8.15%)
(6.87%)
93
4.61
Buyback yield%
3.93
4.48
4.20
3.39
4.23
2.64
4.72
1.84
4.06
5.64
13.75
4.06
4.13
40
0.921
D/E ratiox
3.032
3.472
3.627
4.264
4.461
4.921
5.511
5.749
6.410
6.600
1.623
5.749
4.691
13
40.00
Enterprise value¥B
8.795
7.721
8.108
7.683
7.079
7.783
7.218
7.327
7.302
7.970
19.88
2.40%
(0.52%)
65
40.09
LT debt¥B
38.63
38.83
43.76
42.64
48.47
45.96
48.03
50.52
51.88
52.33
141.0
1.55%
3.10%
67
Revenue
¥233.3B
6.61%
1.00×
Cost of revenue
¥163.3B
6.61%
1.00×
Operating expenses
¥36.75B
6.50%
0.99×
Cash and investments
17.22%
Goodwill & intangibles
14.25%
Spread over hurdle
16.23%