107.6
Revenue¥B
129.1
132.9
137.4
143.7
150.5
154.1
164.0
168.2
174.7
182.1
116.7
3.89%
4.06%
66
15.36
Revenue growth%
0.40
0.40
0.40
1.75
2.33
2.11
2.54
5.45
4.49
3.37
21.40
3.37
2.22
38
16.35
Gross margin%
15.66
14.02
13.88
11.82
12.11
9.47
10.11
10.67
10.96
8.42
10.02
10.11
11.39
49
15.03
Operating margin%
20.95
20.32
22.37
23.41
23.46
23.09
24.84
27.16
27.87
26.37
6.31
26.37
23.44
71
5.09
Net margin%
26.78
29.56
31.07
32.88
33.40
30.58
32.64
33.58
35.00
36.18
6.65
33.58
32.76
32
29.60
P/E ratio (avg)x
35.49
36.80
34.44
34.98
33.28
35.69
31.29
32.79
34.02
37.31
33.76
34.02
34.71
84
10.71
EV/EBITx
17.09
19.53
20.96
20.34
19.87
20.75
23.57
24.04
24.89
22.95
14.58
23.57
20.86
68
5.24
FCF yield (avg)%
9.56
10.45
10.03
8.85
11.21
8.65
9.35
7.20
10.08
7.76
21.15
8.65
9.45
34
3.37
FCF margin%
25.56
24.84
25.49
27.36
27.06
26.18
26.15
25.96
23.76
21.29
13.33
25.96
25.76
90
0.319
FCF / Net incomex
1.561
1.437
1.448
1.462
1.481
1.356
1.310
1.427
1.442
1.329
0.665
1.356
1.440
23
24.04
ROIC%
14.62
15.94
16.77
17.49
19.17
16.79
14.19
13.64
12.14
10.09
9.54
13.64
15.28
39
13.08
Return on equity%
7.30
5.73
7.38
5.92
6.69
5.86
3.71
4.06
6.20
8.57
13.86
5.86
6.06
10
11.71
Return on assets%
4.93
5.30
7.26
6.84
7.09
7.25
6.83
5.16
2.37
0.40
5.68
5.16
6.06
46
789.74
EPS¥
1,135
1,147
1,323
1,272
1,244
1,197
1,245
1,435
1,373
1,541
839.94
4.38%
4.68%
—
8.32
EPS growth%
2.08
4.34
6.13
8.36
8.19
5.23
5.45
2.53
1.32
1.68
23.62
2.53
4.79
80
237.83
Bookvalue per sh¥
599.93
649.93
687.86
644.38
601.29
578.45
664.47
743.75
784.42
750.65
613.58
4.54%
2.87%
—
558.11
FCF per share¥
275.35
248.15
235.06
248.45
250.76
237.97
219.17
220.57
241.28
266.29
635.15
1.21%
(1.62%)
—
396.35
Dividend per sh¥
694.90
684.97
674.83
647.19
601.64
624.89
628.28
625.31
568.32
570.12
454.95
(1.07%)
(1.23%)
—
10.00
Div yield (avg)%
17.27
15.86
17.92
15.88
16.17
16.23
16.51
16.94
14.14
16.62
28.74
16.51
16.37
68
16.59
Payout ratio%
0.40
0.40
2.33
1.04
0.40
0.99
1.57
1.22
2.21
4.96
7.97
1.57
1.13
61
174.3
Shares (diluted)M
196.6
219.4
231.0
255.6
258.8
284.2
318.9
368.2
391.7
448.4
172.7
11.62%
8.52%
80
5.49
Buyback yield%
20.66
23.02
25.18
25.86
22.92
24.83
22.05
22.67
21.50
21.86
17.79
22.05
22.80
53
0.777
D/E ratiox
0.763
0.790
0.833
0.930
0.853
0.880
0.802
0.809
0.827
0.812
0.950
0.812
0.819
12
38.42
Enterprise value¥B
38.86
40.22
41.28
43.68
43.17
49.99
46.75
50.46
56.21
51.94
88.59
3.77%
2.65%
41
62.32
LT debt¥B
162.9
163.6
174.8
183.1
184.8
212.1
239.7
243.1
279.5
284.8
110.7
9.04%
7.42%
75
Revenue
¥182.1B
4.06%
1.00×
Cost of revenue
¥88.57B
4.12%
1.01×
Operating expenses
¥33.89B
3.46%
0.94×
Goodwill & intangibles
15.97%
Spread over hurdle
37.10%