12.55
Revenue¥B
61.21
62.77
62.37
61.91
62.99
64.08
64.68
66.33
66.01
66.60
13.78
1.12%
0.81%
15
16.01
Revenue growth%
25.08
23.59
24.76
25.40
24.92
27.27
26.74
29.29
29.36
29.36
23.21
29.29
26.07
41
13.00
Gross margin%
3.24
3.82
2.69
1.31
1.93
0.40
0.40
0.40
0.40
0.40
2.56
0.40
0.86
56
29.38
Operating margin%
8.34
9.89
7.79
6.18
7.93
6.04
6.88
7.78
8.60
6.34
27.64
6.88
7.79
10
26.17
Net margin%
27.99
25.32
22.59
23.86
23.98
21.76
24.24
22.88
20.18
19.19
18.67
21.76
23.37
7
25.25
P/E ratio (avg)x
33.47
38.37
44.79
43.47
48.87
57.01
56.02
55.03
64.72
75.73
13.32
57.01
51.95
48
16.42
EV/EBITx
11.46
12.43
13.11
13.63
13.43
13.22
12.05
13.21
14.43
14.46
35.35
13.22
13.21
29
5.80
FCF yield (avg)%
0.40
0.40
0.40
1.63
4.53
4.30
3.40
6.17
6.49
4.79
19.25
4.79
3.85
27
20.23
FCF margin%
14.17
13.26
12.77
9.93
10.57
8.73
11.49
12.69
12.79
14.47
24.69
12.69
12.73
29
1.479
FCF / Net incomex
2.678
3.119
3.586
3.707
3.685
3.987
4.616
5.196
5.852
6.160
1.591
5.196
3.847
86
28.01
ROIC%
17.12
16.42
16.14
16.40
19.17
17.20
15.72
14.09
13.90
12.46
15.49
14.09
16.27
11
4.65
Return on equity%
6.36
3.57
1.96
4.13
1.72
1.46
0.84
0.40
2.56
4.10
9.26
1.46
2.26
47
13.98
Return on assets%
7.29
9.53
7.74
6.85
8.01
8.43
6.80
5.87
7.25
5.15
19.74
6.80
7.27
21
169.19
EPS¥
147.40
146.11
125.86
130.16
129.13
126.56
131.06
136.37
125.44
119.06
184.40
(1.61%)
(2.04%)
—
7.86
EPS growth%
19.23
18.14
19.51
21.27
21.64
21.09
23.21
20.36
21.78
21.33
12.70
21.33
21.18
33
101.55
Bookvalue per sh¥
171.43
164.26
172.10
187.66
177.67
163.69
174.87
162.01
153.92
155.52
155.91
(2.63%)
(0.86%)
—
72.55
FCF per share¥
43.46
46.79
50.55
50.72
45.73
44.40
44.17
46.89
52.30
54.53
194.60
3.58%
2.74%
—
246.54
Dividend per sh¥
292.48
295.88
281.66
270.01
263.89
278.30
285.12
306.09
331.17
344.03
39.27
5.45%
2.23%
—
2.24
Div yield (avg)%
30.61
28.13
30.26
32.15
32.84
30.20
27.29
26.81
27.05
25.00
14.72
27.05
29.17
9
27.61
Payout ratio%
25.73
23.67
21.62
19.57
20.91
22.85
25.68
24.69
25.14
22.36
24.29
24.69
23.26
26
201.5
Shares (diluted)M
152.2
159.2
157.2
142.7
140.6
137.6
143.9
155.3
148.6
145.7
203.7
0.72%
(0.13%)
63
2.36
Buyback yield%
15.77
13.57
15.31
15.87
13.52
10.53
11.79
11.82
14.28
16.96
7.94
11.82
13.92
27
0.254
D/E ratiox
0.650
0.652
0.667
0.697
0.726
0.842
0.948
0.924
0.914
0.874
1.421
0.914
0.784
17
80.33
Enterprise value¥B
15.60
16.93
15.93
17.93
17.38
19.94
20.23
20.57
22.50
22.99
82.87
5.75%
3.08%
57
41.91
LT debt¥B
30.99
30.35
31.55
35.04
35.84
39.39
34.73
35.48
38.91
40.24
61.14
2.34%
1.96%
81
Revenue
¥66.60B
0.81%
1.00×
Cost of revenue
¥46.62B
0.81%
1.00×
Operating expenses
¥14.65B
1.29%
1.05×
Cash and investments
17.43%
Spread over hurdle
(0.05%)