54.56
Revenue¥B
98.35
104.5
112.7
120.0
126.5
131.7
137.0
146.1
151.9
159.7
56.62
4.76%
5.48%
8
25.72
Revenue growth%
25.32
27.35
29.91
30.44
31.56
34.43
35.72
35.52
35.70
38.20
8.31
35.70
32.99
48
21.61
Gross margin%
2.45
5.19
3.48
2.10
4.80
5.04
5.56
8.36
10.59
8.12
15.60
8.12
5.12
34
17.96
Operating margin%
24.00
25.64
27.47
25.36
22.63
22.20
21.27
19.59
20.13
18.53
21.01
20.13
22.41
91
24.57
Net margin%
7.47
5.13
5.51
4.16
6.94
9.47
7.96
10.43
8.44
9.43
16.92
9.43
7.71
68
35.64
P/E ratio (avg)x
37.29
43.43
47.79
48.45
53.76
57.11
56.69
55.52
63.39
72.69
27.57
57.11
54.64
11
35.35
EV/EBITx
6.005
5.252
5.237
4.624
4.138
4.012
3.448
3.129
3.098
2.883
26.56
3.129
4.075
81
12.20
FCF yield (avg)%
3.58
2.69
4.82
2.46
3.76
6.72
9.63
10.29
7.93
9.48
9.26
9.48
5.77
60
23.41
FCF margin%
22.46
23.44
24.84
26.53
24.62
22.85
24.73
23.36
24.55
21.91
25.63
23.36
24.00
16
0.267
FCF / Net incomex
1.654
1.859
1.940
2.152
2.320
2.280
2.229
2.587
3.082
3.592
0.162
2.587
2.254
76
26.29
ROIC%
17.53
17.94
17.75
19.61
20.27
19.06
17.70
17.42
16.85
16.16
19.32
17.42
17.73
79
12.57
Return on equity%
18.88
19.67
19.86
22.44
23.19
24.68
22.63
24.22
21.55
21.25
11.86
22.63
21.99
53
22.99
Return on assets%
23.77
24.65
25.85
27.53
30.37
32.44
30.66
28.71
29.15
27.80
27.38
29.15
28.25
90
188.23
EPS¥
108.36
95.42
101.75
91.93
91.37
91.97
82.49
74.08
75.71
77.45
194.33
(3.25%)
(3.49%)
—
9.45
EPS growth%
22.73
24.98
25.89
27.63
27.92
25.06
23.78
26.47
24.96
22.01
13.58
24.96
25.02
89
104.02
Bookvalue per sh¥
80.43
88.37
99.10
91.35
102.10
95.76
99.98
96.88
103.85
108.08
197.07
1.14%
3.15%
—
90.45
FCF per share¥
47.80
44.82
45.08
47.74
49.67
53.62
52.50
58.76
65.76
67.18
123.57
6.23%
3.12%
—
234.29
Dividend per sh¥
215.45
207.23
188.09
180.50
166.56
182.40
172.88
180.26
198.80
219.67
157.19
5.69%
0.96%
—
16.66
Div yield (avg)%
13.89
14.52
13.24
10.88
9.61
8.19
9.87
7.71
10.46
10.68
4.18
9.87
10.57
58
15.08
Payout ratio%
5.05
3.26
5.66
4.67
6.79
6.03
6.76
5.07
2.55
1.39
11.44
5.07
5.06
55
0.314
Shares (diluted)B
0.494
0.564
0.562
0.659
0.710
0.739
0.858
0.873
1.041
1.193
0.309
10.93%
11.17%
21
22.86
Buyback yield%
9.99
11.44
13.09
11.10
10.10
10.18
7.37
10.10
11.14
9.33
22.48
10.10
10.14
25
0.882
D/E ratiox
1.185
1.149
1.046
1.108
1.007
1.054
1.050
0.997
1.033
1.156
1.286
1.050
1.052
15
9.890
Enterprise value¥B
86.96
89.04
97.25
104.9
112.4
126.8
136.0
134.4
138.8
144.3
76.63
5.12%
5.99%
90
26.08
LT debt¥B
11.03
10.96
11.22
10.05
10.27
8.828
8.270
7.325
7.292
7.979
21.04
(4.92%)
(2.33%)
47
Revenue
¥159.7B
5.48%
1.00×
Cost of revenue
¥88.29B
5.66%
1.02×
Operating expenses
¥29.31B
4.74%
0.93×
Goodwill & intangibles
17.26%
Spread over hurdle
16.67%