49.15
Revenue¥B
125.7
133.2
137.1
146.1
152.2
161.8
168.2
178.3
187.6
199.2
53.68
5.53%
5.21%
13
11.89
Revenue growth%
14.20
16.53
16.90
18.48
19.18
19.02
21.84
21.63
20.25
23.10
7.91
21.63
19.10
51
13.26
Gross margin%
11.55
12.76
12.37
11.55
13.63
13.15
15.18
13.18
11.40
8.91
10.66
13.15
12.57
22
19.73
Operating margin%
31.60
33.50
31.26
32.83
32.84
33.98
33.28
32.77
31.38
31.24
28.53
32.77
32.80
77
11.99
Net margin%
27.65
30.15
30.89
33.61
32.68
32.46
29.80
28.13
26.48
27.69
12.25
28.13
29.98
56
10.55
P/E ratio (avg)x
25.26
27.05
30.45
29.81
28.65
31.63
31.82
34.45
30.97
32.96
18.77
31.82
30.71
47
33.53
EV/EBITx
6.929
7.947
7.589
8.257
8.957
10.04
11.40
11.14
11.37
11.10
25.86
11.14
9.497
22
22.22
FCF yield (avg)%
9.63
11.53
12.60
10.59
10.26
11.47
10.90
9.64
10.51
9.52
7.21
10.51
10.55
67
26.26
FCF margin%
24.73
27.29
26.58
27.94
27.33
26.31
24.89
23.40
26.25
23.37
28.40
24.89
26.28
75
0.782
FCF / Net incomex
1.768
2.032
2.141
2.340
2.261
2.318
2.164
2.476
2.417
2.681
1.330
2.417
2.290
71
2.94
ROIC%
15.93
16.42
16.28
17.13
15.49
12.63
10.50
10.72
11.61
14.37
14.54
11.61
14.93
55
27.16
Return on equity%
21.28
22.52
23.28
20.38
20.11
18.57
19.60
19.23
16.53
16.68
17.03
18.57
19.86
59
12.32
Return on assets%
2.45
2.57
2.70
5.62
3.85
6.11
7.11
9.03
6.95
5.01
3.51
6.95
5.31
22
9,866
EPS¥
25,424
26,263
29,148
27,545
30,483
28,164
27,350
28,648
30,765
32,700
10,374
1.41%
3.57%
—
20.42
EPS growth%
31.46
34.33
33.37
36.07
38.59
40.20
40.09
40.93
38.67
41.33
17.06
40.20
38.63
19
6,428
Bookvalue per sh¥
21,938
21,955
25,615
26,287
30,791
32,800
35,133
35,875
41,739
41,131
10,993
5.96%
7.55%
—
16,878
FCF per share¥
9,038
9,882
9,930
11,011
11,180
12,133
14,520
15,103
15,800
16,772
20,670
8.45%
6.89%
—
7,003
Dividend per sh¥
17,236
16,659
18,351
18,633
20,089
19,180
18,959
18,550
18,275
18,246
8,964
(1.91%)
(0.51%)
—
22.14
Div yield (avg)%
24.07
21.14
23.37
21.88
22.00
24.98
27.21
27.38
26.55
24.53
5.00
26.55
24.30
36
22.43
Payout ratio%
18.30
20.88
19.84
19.20
19.36
19.97
21.98
22.06
22.69
19.88
6.11
21.98
19.93
48
2.885
Shares (diluted)M
3.891
4.308
4.564
4.244
4.733
5.136
5.033
4.800
4.703
5.291
2.861
2.25%
3.95%
74
24.47
Buyback yield%
5.34
3.21
6.10
7.31
5.63
3.62
2.28
3.85
6.48
3.57
20.32
3.62
4.59
36
0.484
D/E ratiox
0.888
0.979
0.925
0.830
0.836
0.791
0.753
0.689
0.662
0.698
1.160
0.698
0.810
60
37.20
Enterprise value¥B
122.6
130.1
142.7
141.4
151.7
149.1
169.0
164.4
154.8
145.2
29.12
(0.87%)
1.01%
88
90.93
LT debt¥B
155.4
175.2
190.6
205.0
235.8
274.2
299.5
298.2
287.8
306.2
86.29
5.36%
7.69%
34
Revenue
¥199.2B
5.21%
1.00×
Cost of revenue
¥126.0B
5.10%
0.99×
Operating expenses
¥37.50B
5.34%
1.01×
Cash and investments
15.00%
Spread over hurdle
(0.39%)