137.5
Revenue¥B
62.55
69.31
75.29
82.10
89.68
97.80
104.9
114.2
121.6
131.8
154.0
8.01%
8.58%
35
21.02
Revenue growth%
6.78
8.28
10.89
11.41
10.72
9.82
7.55
6.55
9.52
9.38
25.75
9.38
9.45
79
5.81
Gross margin%
27.67
27.78
25.40
28.26
27.05
25.24
23.03
25.22
23.95
22.93
2.51
23.95
25.32
61
4.00
Operating margin%
8.16
5.88
4.90
6.87
8.07
9.58
7.41
9.79
12.11
14.72
24.07
9.79
8.12
55
7.29
Net margin%
6.09
7.20
8.80
6.74
3.86
2.84
3.85
2.36
4.65
3.82
17.78
3.82
4.25
14
6.114
P/E ratio (avg)x
47.45
53.46
51.38
52.37
53.84
49.09
48.40
49.17
52.45
59.14
23.21
49.17
51.87
68
30.23
EV/EBITx
17.50
17.54
18.20
20.18
18.60
20.51
20.67
20.26
21.37
19.34
19.63
20.51
19.76
65
6.60
FCF yield (avg)%
25.06
27.29
24.93
23.42
21.81
20.89
21.20
21.47
23.78
26.77
23.20
21.47
23.60
38
24.81
FCF margin%
17.22
15.87
18.25
16.28
18.46
20.93
23.18
20.80
19.86
22.35
25.92
20.93
19.16
54
1.369
FCF / Net incomex
0.623
0.680
0.682
0.785
0.760
0.873
0.956
1.016
1.138
1.141
0.297
1.016
0.829
88
29.05
ROIC%
22.63
21.29
21.87
24.28
26.86
24.31
26.03
28.72
27.29
29.12
5.76
27.29
25.17
36
11.95
Return on equity%
27.60
27.66
29.99
31.59
30.48
30.03
31.29
32.00
31.44
33.97
27.43
31.44
30.89
39
28.72
Return on assets%
7.77
6.29
8.51
10.20
11.17
9.77
10.15
11.33
9.03
10.88
17.56
10.15
9.96
23
1,261
EPS¥
1,349
1,433
1,406
1,418
1,536
1,493
1,684
1,917
1,875
1,925
1,341
4.62%
4.62%
—
3.48
EPS growth%
12.97
10.44
11.85
12.44
14.46
14.12
15.04
13.67
15.55
18.28
21.62
15.04
13.90
47
1,721
Bookvalue per sh¥
825.18
911.21
907.57
1,031
1,140
1,197
1,311
1,305
1,343
1,406
615.08
4.28%
5.56%
—
747.75
FCF per share¥
684.17
733.52
655.97
651.23
552.50
536.40
502.20
438.26
458.49
437.15
365.59
(4.58%)
(5.57%)
—
834.42
Dividend per sh¥
258.70
265.85
238.02
223.18
231.24
221.84
226.63
223.96
229.16
233.77
1,366
0.22%
(0.42%)
—
17.58
Div yield (avg)%
30.00
32.77
35.16
34.51
35.01
33.88
36.19
38.11
37.35
37.97
24.78
37.35
35.08
37
5.32
Payout ratio%
16.55
17.98
18.19
19.00
21.10
18.22
15.38
12.92
12.63
13.69
2.89
13.69
17.26
55
75.47
Shares (diluted)M
75.39
75.96
83.18
91.45
95.04
101.4
104.7
107.1
106.9
97.72
73.91
0.56%
1.51%
64
10.41
Buyback yield%
12.08
10.77
8.15
5.75
2.95
1.31
3.13
2.24
3.90
5.79
4.23
3.13
4.83
67
0.167
D/E ratiox
1.200
1.166
1.207
1.108
1.223
1.282
1.215
1.308
1.222
1.360
0.394
1.282
1.218
35
30.15
Enterprise value¥B
15.39
15.16
16.68
16.68
17.06
17.19
16.09
18.74
18.51
19.48
125.0
2.69%
3.47%
66
116.3
LT debt¥B
137.8
145.6
163.9
188.7
208.0
219.7
231.0
267.5
312.8
368.1
21.55
12.09%
11.04%
29
Revenue
¥131.8B
8.58%
1.00×
Cost of revenue
¥89.78B
8.53%
1.00×
Operating expenses
¥26.01B
8.54%
1.00×
Spread over hurdle
(0.70%)