54.41
Revenue¥B
148.1
154.3
156.4
158.8
162.9
169.3
174.7
178.1
186.5
192.8
60.86
3.43%
3.20%
75
23.74
Revenue growth%
27.69
27.13
26.65
25.48
24.60
25.44
27.00
29.41
28.79
27.07
29.63
27.07
27.03
28
7.04
Gross margin%
23.37
21.37
19.21
19.05
18.64
16.39
15.44
16.17
16.34
18.90
12.46
16.34
18.77
43
24.65
Operating margin%
21.28
21.46
20.80
22.03
21.88
21.20
18.78
19.09
16.68
19.62
13.45
19.09
21.00
8
11.27
Net margin%
23.21
24.86
26.86
29.84
29.82
31.31
29.50
26.53
24.42
25.55
15.36
26.53
26.70
85
27.57
P/E ratio (avg)x
35.14
40.97
46.43
48.73
54.21
62.23
64.64
61.45
58.88
57.86
26.16
61.45
56.04
46
24.00
EV/EBITx
35.09
36.81
40.23
40.80
36.91
34.42
36.82
40.04
39.31
35.45
6.880
36.82
36.86
7
29.22
FCF yield (avg)%
4.05
5.89
3.06
1.74
1.13
2.18
4.72
7.67
6.67
5.39
21.25
5.39
4.39
37
19.72
FCF margin%
1.92
0.59
1.23
1.57
1.83
0.58
1.49
0.40
3.07
2.34
24.79
1.49
1.53
84
0.389
FCF / Net incomex
1.013
1.061
1.190
1.258
1.378
1.478
1.693
1.790
1.762
1.697
1.085
1.697
1.428
72
12.11
ROIC%
18.26
16.67
18.17
17.25
17.71
17.04
14.33
13.75
10.76
8.02
5.99
13.75
16.86
77
5.97
Return on equity%
18.28
18.66
16.39
18.32
17.49
16.91
15.62
17.31
20.08
22.78
29.21
17.31
17.88
68
3.96
Return on assets%
12.12
14.27
16.90
18.29
15.90
15.45
17.01
17.86
17.23
17.72
15.11
17.23
16.96
63
364.50
EPS¥
434.42
493.06
539.45
525.36
534.25
531.25
623.53
666.12
644.55
764.83
394.13
7.44%
6.06%
—
29.43
EPS growth%
10.97
8.70
11.38
10.62
12.68
14.74
12.69
12.17
14.99
16.61
4.36
14.74
12.43
69
234.24
Bookvalue per sh¥
551.58
551.81
589.27
572.92
665.68
754.97
773.90
915.00
1,073
1,178
69.81
12.10%
8.81%
—
338.53
FCF per share¥
200.50
222.06
224.53
247.79
236.53
230.96
215.35
238.84
252.42
261.70
234.20
2.04%
3.58%
—
383.04
Dividend per sh¥
101.61
110.77
116.23
105.31
106.97
112.70
99.60
100.39
93.63
92.74
221.06
(2.82%)
(2.10%)
—
29.98
Div yield (avg)%
23.67
21.58
21.99
24.68
22.56
22.51
22.96
21.22
22.45
21.47
2.18
22.45
22.48
78
12.18
Payout ratio%
22.14
21.28
22.08
22.50
23.53
24.26
24.41
22.70
25.63
28.02
6.81
24.41
23.12
63
145.8
Shares (diluted)M
193.4
181.9
179.4
177.2
203.9
201.2
201.7
203.9
191.5
219.5
140.5
1.49%
1.12%
22
28.21
Buyback yield%
19.27
21.17
20.55
22.55
20.09
17.27
19.96
19.21
16.29
15.79
8.51
17.27
19.61
8
1.104
D/E ratiox
3.021
3.603
4.239
4.436
4.377
5.272
5.452
5.829
6.537
6.801
0.227
5.829
4.854
61
72.68
Enterprise value¥B
31.22
28.23
27.68
29.48
30.43
29.22
32.84
35.39
39.81
45.08
39.03
8.18%
4.86%
19
111.6
LT debt¥B
157.7
176.8
202.8
220.2
240.8
251.3
245.4
246.8
243.5
226.2
71.60
(1.25%)
5.04%
59
Revenue
¥192.8B
3.20%
1.00×
Cost of revenue
¥109.5B
3.04%
0.99×
Operating expenses
¥25.27B
4.71%
1.16×
Cash and investments
15.89%
Return on capital
104.09%
Spread over hurdle
96.61%