0.801
Revenue¥B
5.782
6.309
6.790
7.292
7.718
8.249
8.931
9.539
10.29
11.31
0.859
7.94%
7.82%
48
18.08
Revenue growth%
29.21
28.17
28.14
28.91
29.30
31.10
32.18
32.90
31.76
33.99
10.53
32.18
30.20
93
26.84
Gross margin%
1.82
3.38
1.31
0.40
0.82
0.40
0.40
3.10
1.63
2.45
5.44
1.63
1.47
90
9.54
Operating margin%
23.97
24.29
26.13
27.02
25.10
28.06
29.92
27.56
30.38
28.87
8.94
28.87
27.29
26
15.15
Net margin%
11.87
12.52
12.05
12.38
12.42
13.85
14.78
14.46
12.61
14.36
7.17
14.36
12.56
18
11.72
P/E ratio (avg)x
30.33
28.47
26.78
24.97
23.53
25.07
25.25
27.08
27.80
28.91
27.47
27.08
26.93
42
36.08
EV/EBITx
32.79
33.17
34.94
33.84
37.87
42.65
39.99
37.90
42.15
46.60
28.20
42.15
37.89
42
4.80
FCF yield (avg)%
36.41
34.94
34.52
37.40
37.55
38.80
40.44
40.04
41.08
39.30
26.87
40.04
38.18
27
29.73
FCF margin%
7.43
5.22
3.53
0.77
1.67
3.60
2.53
5.19
2.49
2.94
13.29
2.94
3.24
68
0.392
FCF / Net incomex
0.491
0.520
0.628
0.763
0.793
0.823
0.951
0.980
1.082
1.237
0.588
0.980
0.808
87
2.41
ROIC%
3.24
1.93
0.40
1.38
0.40
1.19
0.40
3.20
6.14
3.68
22.93
3.20
1.66
65
22.78
Return on equity%
4.43
1.75
0.70
2.28
1.10
2.78
4.99
6.67
7.14
6.43
19.31
6.43
3.60
25
3.29
Return on assets%
21.78
20.30
19.05
20.62
17.92
18.50
18.18
15.84
14.53
12.50
14.04
15.84
18.34
23
63.65
EPS¥
129.81
141.58
144.76
134.86
135.34
120.00
107.54
113.32
110.69
111.23
67.74
(3.85%)
(2.72%)
—
7.66
EPS growth%
3.17
0.86
0.40
0.40
0.40
2.32
2.97
3.66
6.62
8.39
19.81
3.66
2.65
42
166.51
Bookvalue per sh¥
48.95
53.91
53.75
51.25
57.57
68.16
65.75
72.51
79.73
84.63
155.48
8.01%
6.50%
—
56.29
FCF per share¥
200.06
228.58
217.10
230.44
221.43
239.78
272.91
298.07
299.57
353.04
61.91
9.78%
5.55%
—
85.98
Dividend per sh¥
96.70
105.84
121.56
140.50
151.22
159.22
159.71
162.62
171.31
185.09
68.10
4.12%
6.32%
—
12.25
Div yield (avg)%
2.65
4.54
7.31
9.94
11.42
11.75
11.39
10.55
10.03
7.31
4.53
10.55
9.98
91
21.56
Payout ratio%
15.64
15.87
17.81
16.69
15.80
17.77
17.07
15.37
16.80
18.59
15.58
17.07
16.74
72
25.68
Shares (diluted)M
35.72
42.90
52.21
59.60
60.88
59.96
66.28
67.29
69.33
73.62
25.87
3.87%
7.57%
7
22.46
Buyback yield%
12.31
14.86
17.11
19.92
22.40
20.14
22.49
22.77
25.25
25.20
4.85
22.77
21.27
75
1.234
D/E ratiox
1.453
1.608
1.770
1.709
1.666
1.546
1.650
1.916
1.859
2.013
0.432
1.859
1.688
18
11.85
Enterprise value¥B
15.58
16.12
16.75
19.42
18.70
19.03
21.29
24.67
24.29
24.26
14.10
5.34%
3.87%
8
13.73
LT debt¥B
7.623
7.641
9.097
9.430
10.68
11.77
11.84
14.06
14.50
14.19
15.09
5.86%
6.18%
53
Revenue
¥11.31B
7.82%
1.00×
Cost of revenue
¥6.172B
7.53%
0.97×
Operating expenses
¥2.642B
8.50%
1.06×
Goodwill & intangibles
21.61%
Cash and investments
16.35%
Spread over hurdle
(2.46%)