98.68
Revenue¥B
121.9
122.4
122.6
122.7
127.7
130.3
131.5
137.3
142.5
145.5
106.4
2.65%
1.86%
61
29.43
Revenue growth%
29.29
29.41
28.88
30.56
31.21
32.08
29.97
28.87
29.94
29.36
18.52
29.94
29.68
8
4.09
Gross margin%
6.31
7.56
5.95
6.77
8.74
9.87
7.96
5.60
5.69
5.79
24.10
5.79
6.54
67
27.28
Operating margin%
25.16
22.20
19.21
17.90
20.43
19.93
21.15
22.38
19.72
18.29
29.32
19.93
20.18
59
13.73
Net margin%
37.12
39.59
38.80
37.34
34.86
34.64
35.44
34.53
32.16
31.14
27.39
34.53
35.15
84
9.733
P/E ratio (avg)x
13.75
16.33
18.60
18.34
20.94
22.56
24.71
26.15
27.81
31.16
7.169
26.15
21.75
68
34.72
EV/EBITx
14.76
13.59
12.98
13.94
14.41
16.05
15.18
16.60
15.40
15.93
24.64
15.93
14.97
94
19.44
FCF yield (avg)%
12.65
14.05
14.78
14.03
16.85
18.28
18.90
20.81
18.60
21.40
25.77
18.90
17.57
91
21.98
FCF margin%
8.67
11.60
13.49
13.08
10.71
10.10
12.65
12.42
15.11
17.56
8.32
12.65
12.53
53
1.588
FCF / Net incomex
1.371
1.508
1.635
1.857
2.128
2.218
2.561
2.929
3.432
4.009
1.194
2.929
2.173
49
25.03
ROIC%
24.13
24.66
23.35
26.21
25.94
23.60
26.20
26.01
28.91
29.06
7.28
26.20
25.98
68
11.01
Return on equity%
13.22
12.84
14.66
16.93
17.73
15.79
17.35
19.78
21.72
21.64
6.95
19.78
17.14
77
6.93
Return on assets%
12.22
15.00
17.35
16.07
14.46
12.69
12.72
13.12
11.58
12.08
28.05
12.69
12.92
92
165.39
EPS¥
582.31
703.78
828.07
981.47
1,072
1,046
1,101
1,186
1,425
1,654
179.43
9.06%
11.37%
—
28.77
EPS growth%
14.88
14.94
15.73
18.61
19.46
19.65
17.76
19.85
20.88
19.92
22.03
19.85
19.03
42
648.94
Bookvalue per sh¥
136.38
131.06
134.41
120.17
120.94
131.86
126.37
139.36
153.86
167.57
644.71
6.74%
2.32%
—
460.39
FCF per share¥
889.50
1,047
1,182
1,213
1,351
1,399
1,642
1,837
1,924
1,845
237.42
6.43%
8.43%
—
377.62
Dividend per sh¥
958.78
1,023
995.01
1,058
1,129
1,274
1,258
1,219
1,393
1,392
590.64
4.28%
4.59%
—
13.61
Div yield (avg)%
6.87
9.75
10.71
8.87
9.38
9.31
6.39
3.43
3.98
1.96
12.52
3.98
7.87
22
15.44
Payout ratio%
16.14
15.36
13.14
15.73
17.38
17.15
16.89
18.38
19.00
17.19
25.06
17.19
17.02
89
89.94
Shares (diluted)M
67.64
72.29
73.23
77.09
77.56
77.32
66.12
71.64
73.49
77.88
85.51
0.08%
0.99%
30
11.97
Buyback yield%
21.41
20.57
19.02
19.19
17.84
17.44
16.98
14.16
13.24
11.31
23.85
14.16
17.64
80
1.116
D/E ratiox
0.313
0.312
0.336
0.387
0.385
0.401
0.459
0.497
0.514
0.542
1.732
0.497
0.394
13
91.83
Enterprise value¥B
62.89
63.04
62.27
60.99
65.29
62.62
59.98
60.49
56.96
63.16
92.85
(0.66%)
(0.71%)
71
120.5
LT debt¥B
25.28
23.85
23.27
21.92
21.68
20.46
21.56
19.15
16.41
16.65
58.69
(5.15%)
(4.43%)
36
Revenue
¥145.5B
1.86%
1.00×
Cost of revenue
¥93.88B
2.03%
1.02×
Operating expenses
¥27.28B
1.50%
0.96×
Spread over hurdle
69.36%