157.7
Revenue¥B
197.3
203.1
206.7
212.2
216.4
223.6
224.1
222.0
227.3
171.0
189.3
1.38%
1.28%
41
18.19
Revenue growth%
5.24
5.00
2.35
0.40
0.40
1.70
0.40
0.40
0.40
22.67
24.34
0.40
1.05
11
22.91
Gross margin%
27.77
25.66
26.27
28.54
30.90
29.84
27.36
28.14
26.17
21.78
29.12
28.14
27.95
87
3.58
Operating margin%
29.23
32.12
34.96
34.73
36.61
37.37
37.78
34.85
33.23
13.69
24.23
36.61
34.79
73
13.12
Net margin%
23.82
22.35
23.97
24.80
23.92
25.30
27.24
27.86
28.84
2.78
2.61
27.24
24.39
94
7.469
P/E ratio (avg)x
27.91
27.03
31.07
30.76
29.74
29.33
28.45
31.05
29.21
7.698
36.10
29.33
29.27
83
32.42
EV/EBITx
32.44
34.96
41.66
40.68
43.01
50.35
57.76
56.05
59.10
25.25
32.16
56.05
42.33
27
28.11
FCF yield (avg)%
28.68
29.79
31.18
28.61
26.00
25.82
28.16
26.61
23.69
20.94
16.02
26.00
27.99
6
7.88
FCF margin%
23.00
22.11
21.71
20.74
20.08
20.28
22.45
24.46
27.13
24.83
27.98
22.45
21.91
59
0.534
FCF / Net incomex
0.966
0.891
0.832
0.730
0.730
0.749
0.723
0.755
0.661
1.340
1.430
0.730
0.752
12
23.91
ROIC%
10.42
11.29
13.85
15.10
12.16
14.93
15.78
13.18
15.72
12.29
11.37
14.93
13.52
93
13.07
Return on equity%
7.62
8.27
5.83
6.50
8.08
8.78
7.94
7.67
5.77
2.32
23.62
7.94
7.64
37
8.56
Return on assets%
15.92
14.96
15.74
15.07
13.07
10.56
10.86
12.22
10.03
20.56
22.92
10.86
14.02
83
103.94
EPS¥
90.66
99.73
98.78
103.14
106.15
105.50
109.52
106.67
95.34
107.58
123.09
(1.56%)
1.27%
—
7.97
EPS growth%
3.60
4.40
6.46
4.51
2.57
0.40
0.40
3.30
4.91
23.56
10.82
2.57
3.45
53
90.06
Bookvalue per sh¥
106.85
105.33
102.87
93.92
98.17
91.43
82.43
79.48
82.39
118.81
25.52
(2.58%)
(1.72%)
—
124.83
FCF per share¥
53.14
61.24
66.85
68.93
66.09
66.12
76.50
79.46
89.06
58.48
59.67
5.26%
4.34%
—
62.78
Dividend per sh¥
70.59
71.92
83.25
80.29
80.09
88.91
86.45
94.48
109.57
60.32
67.06
6.42%
4.19%
—
14.79
Div yield (avg)%
11.31
9.79
7.51
6.20
4.17
3.22
2.23
0.40
0.40
15.00
2.63
2.23
5.18
94
29.72
Payout ratio%
2.63
4.17
5.39
7.60
8.81
9.04
8.02
6.42
3.79
15.53
10.72
8.02
5.91
27
506.1
Shares (diluted)M
703.8
645.1
718.5
713.0
708.3
762.7
837.5
847.2
778.5
492.8
493.3
1.77%
1.72%
49
20.88
Buyback yield%
13.41
16.28
17.85
19.63
16.69
15.23
12.27
9.42
10.20
17.63
22.19
12.27
14.32
63
1.100
D/E ratiox
0.540
0.568
0.513
0.461
0.515
0.576
0.540
0.487
0.513
0.980
1.743
0.515
0.526
80
80.57
Enterprise value¥B
402.4
427.5
477.6
515.7
551.8
608.7
603.1
628.6
641.8
272.6
147.2
4.47%
5.62%
41
62.79
LT debt¥B
119.8
129.9
133.9
133.6
148.1
154.5
158.1
171.5
174.0
251.1
255.3
5.42%
5.79%
30
Revenue
¥227.3B
1.28%
1.00×
Cost of revenue
¥98.34B
1.03%
0.97×
Operating expenses
¥49.68B
1.60%
1.03×
Property and equipment
18.00%
Goodwill & intangibles
17.36%
Return on capital
149.82%
Spread over hurdle
142.04%