69.93
Revenue¥B
258.2
257.7
258.6
262.9
266.6
276.0
280.5
287.9
293.2
299.5
76.19
2.36%
1.61%
87
21.38
Revenue growth%
5.02
7.66
9.05
9.32
6.62
8.78
11.23
11.03
11.33
8.93
8.49
11.03
8.99
94
2.94
Gross margin%
17.62
15.40
13.45
15.30
12.37
14.87
16.69
15.90
18.31
20.43
11.05
16.69
15.65
63
13.16
Operating margin%
17.17
18.07
16.83
18.71
19.14
17.23
19.98
22.10
23.86
22.35
2.99
22.10
18.93
84
3.06
Net margin%
6.03
6.60
4.38
2.76
0.61
0.40
0.40
0.40
3.26
4.27
14.93
0.40
3.01
73
9.460
P/E ratio (avg)x
29.62
35.46
37.10
43.88
47.45
52.84
52.21
62.98
67.53
79.14
33.02
62.98
49.83
46
13.23
EV/EBITx
32.86
34.38
35.09
36.42
40.42
42.45
45.39
43.69
43.87
43.14
22.57
43.69
41.44
34
2.20
FCF yield (avg)%
1.01
2.54
2.21
2.91
3.36
3.84
5.16
6.27
4.28
3.10
22.92
4.28
3.23
85
11.36
FCF margin%
22.16
19.33
16.64
14.00
13.86
12.61
10.04
7.51
5.30
3.09
16.90
7.51
13.24
58
1.491
FCF / Net incomex
0.933
1.029
0.963
0.998
0.929
0.843
0.830
0.786
0.730
0.777
0.200
0.786
0.886
57
17.07
ROIC%
25.97
27.97
29.89
26.96
27.39
29.85
32.48
34.75
35.94
33.61
20.42
33.61
29.87
67
26.87
Return on equity%
27.36
29.98
30.19
30.43
30.50
30.20
29.09
27.87
25.01
22.86
22.60
27.87
29.54
89
18.65
Return on assets%
33.21
32.24
31.38
30.77
33.33
34.89
37.83
36.89
37.60
36.81
23.06
36.89
34.11
24
11.27
EPS¥
60.55
59.14
59.92
69.16
67.31
75.37
75.88
89.21
84.85
96.51
12.54
7.47%
4.22%
—
23.20
EPS growth%
10.96
11.09
12.53
13.43
13.89
12.70
14.40
15.27
17.26
14.32
10.35
14.40
13.66
32
53.92
Bookvalue per sh¥
69.49
80.56
93.83
106.14
104.73
107.51
121.01
136.89
152.69
150.69
53.10
7.55%
9.47%
—
13.95
FCF per share¥
55.47
59.69
66.69
68.30
62.50
55.30
60.12
53.74
54.52
59.20
21.41
(1.08%)
(0.25%)
—
26.43
Dividend per sh¥
16.86
18.12
19.57
18.84
20.81
23.55
22.83
23.37
25.59
26.54
48.48
4.99%
4.06%
—
27.68
Div yield (avg)%
12.31
12.47
12.17
13.14
11.30
8.66
10.25
10.13
9.70
8.84
27.18
9.70
10.78
34
26.09
Payout ratio%
17.86
17.11
17.58
20.00
17.52
17.38
15.93
16.27
18.50
20.58
7.95
17.38
17.55
24
1.661
Shares (diluted)B
1.855
2.037
2.047
1.918
1.998
2.259
2.230
2.217
2.183
2.338
1.657
3.19%
1.50%
53
23.29
Buyback yield%
20.56
19.09
20.36
20.89
20.16
18.52
20.67
17.83
16.44
16.36
17.21
17.83
19.63
14
1.676
D/E ratiox
0.194
0.203
0.205
0.238
0.235
0.234
0.246
0.285
0.303
0.308
0.208
0.285
0.237
58
65.85
Enterprise value¥B
167.9
173.6
157.1
172.5
167.7
158.6
162.8
149.0
137.5
149.6
76.28
(2.25%)
(1.52%)
37
267.6
LT debt¥B
25.46
23.51
21.17
19.04
16.61
14.58
13.83
11.98
12.17
12.00
100.3
(6.29%)
(8.07%)
40
Revenue
¥299.5B
1.61%
1.00×
Cost of revenue
¥161.5B
1.89%
1.03×
Operating expenses
¥70.08B
1.46%
0.99×
Goodwill & intangibles
18.84%
Spread over hurdle
14.75%