374.4
Revenue¥B
525.1
571.5
609.2
635.1
689.2
747.4
795.2
863.5
911.7
979.1
405.9
7.28%
7.21%
19
18.38
Revenue growth%
3.30
3.42
3.35
6.33
4.03
6.90
3.96
3.58
6.21
8.07
23.73
6.21
4.00
81
26.20
Gross margin%
21.23
21.77
21.98
21.67
24.58
21.58
22.17
23.11
25.92
25.66
18.50
23.11
22.07
63
16.93
Operating margin%
34.74
34.99
33.91
31.05
30.30
30.36
31.76
32.85
33.33
31.98
11.82
31.98
32.41
75
23.09
Net margin%
24.07
25.92
23.44
25.68
27.36
25.17
23.13
23.35
22.60
20.87
8.36
23.13
23.75
45
10.77
P/E ratio (avg)x
39.51
36.12
34.90
36.03
39.24
42.25
45.43
47.96
49.23
51.06
8.731
47.96
40.88
31
36.07
EV/EBITx
36.75
41.82
48.25
50.44
60.09
70.48
79.48
84.92
94.16
103.0
11.66
84.92
65.29
61
16.06
FCF yield (avg)%
1.40
1.25
0.40
0.40
2.14
4.55
3.69
4.13
6.74
6.48
20.18
4.55
2.91
25
27.94
FCF margin%
26.87
25.12
24.15
21.34
21.60
21.13
21.08
19.27
20.95
22.47
19.42
21.08
21.47
31
1.023
FCF / Net incomex
0.329
0.311
0.320
0.319
0.302
0.268
0.263
0.225
0.239
0.242
0.486
0.242
0.285
49
22.56
ROIC%
10.01
7.46
10.11
10.44
10.45
8.60
6.78
4.37
2.74
0.44
4.87
4.37
8.03
23
28.62
Return on equity%
22.02
24.01
23.37
25.09
23.78
24.70
24.03
25.26
23.22
24.66
24.37
24.66
24.02
73
11.85
Return on assets%
5.57
7.59
7.54
6.46
6.17
8.49
10.35
11.31
10.42
9.03
6.90
10.35
8.04
17
105.37
EPS¥
187.73
187.66
209.97
204.38
222.09
230.49
237.19
229.48
221.06
217.72
114.61
(0.40%)
2.59%
—
28.93
EPS growth%
1.48
0.40
1.44
2.24
4.98
6.06
6.17
3.60
2.93
1.73
29.52
3.60
2.58
23
62.91
Bookvalue per sh¥
55.69
58.09
62.38
67.02
68.28
71.69
70.28
73.29
70.72
75.68
35.90
2.08%
2.80%
—
76.40
FCF per share¥
150.65
172.14
170.54
193.83
196.37
192.81
201.42
195.39
223.19
250.35
72.45
4.98%
5.16%
—
33.54
Dividend per sh¥
83.56
78.42
77.03
74.83
73.95
79.06
74.64
78.83
78.87
86.52
157.25
3.19%
(0.06%)
—
8.33
Div yield (avg)%
20.49
23.23
24.93
22.04
19.56
20.42
19.02
20.34
21.54
23.74
17.77
20.42
21.02
19
23.97
Payout ratio%
10.66
11.36
11.40
10.29
7.34
6.98
3.98
3.16
1.08
0.40
12.07
3.16
7.16
95
1.302
Shares (diluted)B
1.733
1.707
1.962
1.973
2.177
2.517
2.654
2.750
2.820
2.806
1.330
5.21%
6.19%
29
25.95
Buyback yield%
6.59
7.85
7.03
7.49
10.14
11.80
13.25
11.13
8.57
9.31
24.27
11.13
8.94
76
1.500
D/E ratiox
0.174
0.152
0.152
0.149
0.155
0.136
0.117
0.121
0.128
0.117
1.141
0.121
0.142
35
97.23
Enterprise value¥B
832.4
838.5
869.3
882.2
861.4
920.9
865.7
795.9
883.1
896.8
136.4
0.81%
0.42%
10
394.7
LT debt¥B
519.6
601.6
601.8
715.2
755.3
737.0
817.1
821.9
856.8
914.6
488.7
3.90%
7.03%
31
Revenue
¥979.1B
7.21%
1.00×
Cost of revenue
¥649.0B
6.95%
0.98×
Operating expenses
¥164.3B
8.08%
1.08×
Cash and investments
14.61%
Spread over hurdle
38.14%