100.9
Revenue¥B
71.89
76.35
81.36
86.97
92.89
96.00
103.4
110.4
115.1
119.8
112.8
5.22%
5.91%
36
10.91
Revenue growth%
18.35
17.52
18.28
18.24
17.55
17.36
17.84
18.62
16.97
19.41
17.40
17.84
18.04
26
18.27
Gross margin%
22.21
19.22
21.99
24.49
23.23
22.90
23.75
23.86
22.80
23.98
26.54
23.75
23.06
68
25.38
Operating margin%
0.47
2.14
4.94
4.86
3.49
3.29
5.27
7.59
7.84
6.60
21.04
6.60
4.90
77
20.96
Net margin%
19.98
19.59
20.13
17.77
16.22
14.58
12.89
12.39
10.26
7.63
7.37
12.39
15.40
89
28.35
P/E ratio (avg)x
14.76
13.79
13.56
14.12
13.84
12.59
13.70
12.74
12.48
12.34
21.42
12.59
13.63
22
17.54
EV/EBITx
34.76
33.38
33.27
30.62
28.12
30.28
32.95
34.89
34.97
38.46
23.85
34.89
33.32
94
20.10
FCF yield (avg)%
23.57
25.65
25.82
23.80
21.68
20.10
22.71
23.20
24.73
24.38
3.52
23.20
23.69
18
17.37
FCF margin%
11.69
14.60
14.92
13.87
12.62
14.17
13.92
12.07
9.92
8.45
22.50
12.07
13.24
48
1.488
FCF / Net incomex
1.133
1.219
1.358
1.475
1.738
1.881
1.935
2.095
2.247
2.316
1.022
2.095
1.810
30
28.06
ROIC%
23.95
25.90
28.11
29.57
26.73
24.21
25.15
26.78
24.25
24.81
29.83
24.81
25.53
84
24.66
Return on equity%
32.51
35.49
36.39
39.09
39.98
39.86
37.80
35.48
37.55
35.83
9.63
37.55
36.97
7
9.45
Return on assets%
2.07
3.91
4.52
6.05
5.77
3.57
6.52
3.85
5.09
8.04
11.65
5.09
4.81
27
237.74
EPS¥
196.05
208.72
241.68
238.34
232.80
261.66
247.46
261.61
257.92
278.97
260.66
3.68%
3.78%
—
14.53
EPS growth%
17.26
17.41
18.28
16.06
17.50
18.04
20.91
21.59
19.56
22.34
20.53
20.91
18.16
9
85.29
Bookvalue per sh¥
217.08
193.71
192.24
210.84
190.49
206.81
227.52
250.72
251.03
231.36
63.78
3.96%
1.52%
—
136.42
FCF per share¥
441.18
527.59
514.93
539.70
624.57
692.68
742.94
725.57
800.91
921.89
292.50
8.10%
8.27%
—
78.25
Dividend per sh¥
414.82
478.60
572.31
607.30
688.82
741.93
770.27
814.36
860.89
858.85
224.98
4.51%
8.19%
—
19.22
Div yield (avg)%
25.21
24.06
21.78
20.98
19.91
21.59
21.13
18.51
18.23
18.87
14.67
18.87
21.06
28
2.59
Payout ratio%
25.97
23.99
24.56
23.87
22.09
23.27
24.33
23.53
26.19
27.50
7.44
24.33
24.16
48
176.0
Shares (diluted)M
245.5
265.9
258.5
247.3
272.3
313.0
297.1
328.3
357.3
418.7
176.1
8.99%
7.17%
47
8.26
Buyback yield%
7.58
6.93
4.64
3.00
3.89
3.54
0.58
0.40
2.98
0.68
28.68
0.68
3.27
8
1.088
D/E ratiox
1.478
1.420
1.517
1.363
1.325
1.399
1.411
1.299
1.282
1.145
1.663
1.299
1.381
61
65.27
Enterprise value¥B
57.10
64.11
66.71
67.64
71.93
76.11
74.49
71.46
66.47
73.43
86.56
0.41%
1.90%
40
9.246
LT debt¥B
111.3
110.6
118.5
134.8
135.3
137.8
156.8
169.3
175.6
182.8
102.3
6.21%
6.56%
47
Revenue
¥119.8B
5.91%
1.00×
Cost of revenue
¥68.35B
5.86%
1.00×
Operating expenses
¥25.36B
5.44%
0.96×
Cash and investments
16.69%
Spread over hurdle
18.09%