61.36
Revenue¥B
239.5
246.4
247.1
247.1
249.2
249.5
257.9
262.8
267.5
264.5
63.79
1.19%
0.97%
91
20.49
Revenue growth%
20.52
19.92
22.69
19.73
21.58
23.81
23.61
21.88
21.78
22.64
22.82
22.64
21.83
65
23.41
Gross margin%
18.48
21.31
23.91
23.60
20.94
18.86
21.62
21.68
24.08
25.53
10.10
21.68
21.65
29
26.22
Operating margin%
21.15
22.13
24.68
24.61
22.00
19.73
22.29
21.81
23.78
21.88
10.46
21.88
22.06
69
29.50
Net margin%
26.67
28.39
27.76
25.58
24.71
25.84
27.22
27.13
27.89
30.39
12.44
27.22
27.18
88
23.77
P/E ratio (avg)x
33.88
36.26
40.04
39.10
44.29
44.96
46.42
48.95
46.61
49.00
11.22
46.61
44.63
22
27.70
EV/EBITx
34.28
32.22
29.75
28.43
29.60
27.26
28.08
25.71
25.42
28.32
8.049
27.26
28.37
60
9.22
FCF yield (avg)%
26.70
28.08
26.89
24.78
26.11
24.77
23.52
20.88
22.73
24.89
15.58
23.52
24.84
52
14.70
FCF margin%
16.52
14.36
16.01
15.90
16.93
16.89
16.50
18.82
20.40
18.40
20.58
18.40
16.71
25
0.479
FCF / Net incomex
0.901
0.970
1.068
1.161
1.196
1.264
1.308
1.326
1.239
1.322
1.566
1.308
1.217
28
19.03
ROIC%
12.73
14.98
12.31
14.46
14.39
17.12
16.84
18.09
20.79
21.33
11.72
18.09
15.91
72
20.04
Return on equity%
14.54
16.40
17.48
18.83
18.78
15.98
17.68
19.71
22.63
21.21
9.93
19.71
18.23
82
14.07
Return on assets%
5.57
3.81
1.83
0.40
2.69
5.43
5.68
7.04
7.78
7.47
29.85
7.04
5.50
81
322.25
EPS¥
62.31
74.39
72.91
84.73
82.14
83.36
93.76
99.61
111.94
134.84
342.09
10.42%
8.33%
—
23.49
EPS growth%
25.21
22.95
25.44
26.08
26.39
24.18
23.55
25.88
24.95
26.82
19.58
24.95
25.32
37
185.84
Bookvalue per sh¥
200.46
218.54
215.93
198.72
217.00
218.88
215.05
192.45
199.00
180.71
157.06
(3.59%)
(1.38%)
—
165.82
FCF per share¥
270.10
268.63
293.57
270.11
296.98
330.13
298.77
319.08
330.48
325.16
159.55
1.83%
1.36%
—
196.10
Dividend per sh¥
319.36
365.46
439.29
464.66
511.42
502.28
611.34
733.59
799.02
816.01
216.26
9.80%
11.33%
—
6.31
Div yield (avg)%
10.73
7.74
5.91
3.87
6.60
8.40
9.34
7.38
6.54
3.76
9.31
7.38
6.99
87
6.88
Payout ratio%
20.05
22.42
22.40
21.64
19.55
21.61
19.36
20.21
18.94
17.49
6.05
19.36
20.13
44
483.6
Shares (diluted)M
532.7
519.1
580.3
682.1
659.0
645.2
638.5
685.2
797.9
865.6
479.8
5.60%
4.55%
41
12.71
Buyback yield%
32.10
34.54
31.70
34.14
31.76
32.40
33.83
34.04
34.05
34.62
29.88
34.04
33.93
60
0.519
D/E ratiox
1.981
1.852
1.978
1.959
2.127
2.040
1.864
2.101
2.092
2.328
0.135
2.092
2.010
37
11.63
Enterprise value¥B
126.1
117.7
131.9
130.8
135.0
129.3
116.6
110.5
100.2
101.5
107.1
(5.55%)
(2.25%)
67
160.0
LT debt¥B
62.67
61.10
64.91
64.56
71.13
81.85
79.46
82.94
81.38
76.56
141.1
1.48%
1.38%
78
Revenue
¥264.5B
0.97%
1.00×
Cost of revenue
¥153.5B
1.03%
1.01×
Operating expenses
¥62.27B
0.99%
1.00×
Spread over hurdle
10.83%