70.00
Revenue¥B
97.58
101.3
103.2
104.8
110.4
115.2
117.7
122.9
129.1
132.8
76.19
3.77%
3.33%
18
4.48
Revenue growth%
18.43
18.67
15.95
14.90
14.02
14.38
15.85
16.44
16.27
17.00
16.40
16.27
16.11
92
9.00
Gross margin%
4.49
7.25
6.41
4.53
4.59
2.52
4.64
5.16
7.09
8.05
24.33
5.16
4.90
16
12.46
Operating margin%
16.05
15.09
13.01
12.87
12.18
11.33
13.94
12.18
15.17
14.65
23.42
13.94
13.48
12
15.25
Net margin%
18.01
20.51
20.38
21.85
23.96
25.73
27.56
30.50
30.71
28.03
3.54
28.03
24.85
89
25.44
P/E ratio (avg)x
24.14
24.27
24.60
26.90
27.68
26.72
27.40
31.42
33.00
38.71
20.22
31.42
27.15
63
36.36
EV/EBITx
21.00
22.63
25.04
26.26
27.37
30.98
36.66
37.23
42.40
42.18
24.95
37.23
29.17
50
27.58
FCF yield (avg)%
22.07
22.28
21.83
19.55
18.28
20.56
20.89
19.85
21.56
24.11
22.02
20.89
21.22
37
21.88
FCF margin%
34.81
34.17
35.84
35.19
35.58
37.13
37.70
35.80
37.30
37.67
13.23
37.30
35.82
5
0.893
FCF / Net incomex
1.719
1.612
1.774
1.702
1.772
1.960
2.072
2.265
2.523
2.328
0.992
2.265
1.867
85
6.47
ROIC%
25.63
27.11
27.43
25.64
23.41
26.27
26.63
28.06
27.75
28.57
11.15
27.75
26.87
60
18.09
Return on equity%
14.10
14.61
14.53
13.26
12.49
11.86
11.55
13.63
16.10
18.14
22.70
13.63
13.86
23
12.23
Return on assets%
18.39
17.00
15.71
12.89
11.54
11.29
14.26
16.18
19.13
21.39
21.76
16.18
15.95
28
141.44
EPS¥
110.24
97.11
96.92
94.14
91.07
91.01
95.09
89.04
89.27
81.68
154.37
(2.15%)
(2.84%)
—
8.89
EPS growth%
28.57
28.15
28.44
25.68
28.55
29.34
27.12
26.42
27.37
24.66
13.06
27.12
27.76
82
68.98
Bookvalue per sh¥
147.36
157.91
152.46
151.93
169.71
197.37
226.53
256.39
275.81
284.98
119.32
10.92%
6.92%
—
72.67
FCF per share¥
82.43
97.70
101.08
105.95
124.71
149.46
153.26
182.01
197.41
208.25
114.31
10.80%
10.33%
—
66.55
Dividend per sh¥
109.59
106.34
110.67
120.70
120.64
124.83
110.46
123.90
114.28
126.72
95.16
0.99%
2.46%
—
2.11
Div yield (avg)%
26.34
29.14
30.51
29.32
27.32
27.88
27.19
27.54
25.64
24.91
11.88
27.19
27.43
40
16.59
Payout ratio%
12.09
9.91
12.20
13.24
13.97
11.62
9.77
11.53
11.82
12.73
2.96
11.62
11.96
9
438.6
Shares (diluted)M
428.3
485.3
533.1
504.5
483.9
461.8
492.9
549.5
544.2
512.8
441.8
1.17%
2.41%
53
16.24
Buyback yield%
13.23
15.84
18.38
15.64
13.96
16.55
15.71
15.56
14.62
16.34
24.69
15.71
15.67
50
0.143
D/E ratiox
1.217
1.213
1.226
1.167
1.201
1.375
1.388
1.572
1.626
1.659
0.670
1.572
1.301
59
33.57
Enterprise value¥B
35.52
40.04
47.42
52.31
62.17
64.78
64.03
70.33
85.01
97.14
89.45
9.34%
10.61%
11
84.50
LT debt¥B
42.44
43.57
45.51
41.43
39.98
43.19
40.44
36.00
32.90
28.87
60.99
(6.30%)
(3.84%)
89
Revenue
¥132.8B
3.33%
1.00×
Cost of revenue
¥87.53B
3.15%
0.98×
Operating expenses
¥18.32B
3.67%
1.03×
Cash and investments
14.75%
Spread over hurdle
(2.14%)