11.18
Revenue¥B
86.28
95.60
106.0
114.4
125.7
136.4
148.6
162.1
180.0
198.6
12.11
9.58%
9.65%
75
8.87
Revenue growth%
23.18
23.21
21.57
23.76
21.16
23.84
22.23
20.49
17.84
16.99
19.37
20.49
21.90
88
29.03
Gross margin%
12.39
15.37
14.16
16.20
17.24
16.81
18.76
16.18
15.43
17.36
16.46
16.81
16.19
6
9.85
Operating margin%
0.40
0.40
2.47
2.47
3.58
3.82
2.66
4.62
6.22
4.36
15.85
4.36
3.12
59
16.61
Net margin%
18.39
21.05
18.73
21.48
23.44
21.16
19.53
21.88
24.29
23.65
14.91
21.88
21.32
85
21.06
P/E ratio (avg)x
33.19
35.66
37.38
35.79
39.92
38.60
39.16
40.08
43.46
44.68
17.51
40.08
38.88
83
7.052
EV/EBITx
24.49
21.43
21.57
19.89
19.97
18.92
17.17
17.66
16.10
15.77
14.59
17.17
19.41
14
5.16
FCF yield (avg)%
24.21
27.14
29.04
29.83
32.28
34.76
36.06
33.82
33.57
35.68
17.85
34.76
32.93
41
11.61
FCF margin%
19.34
20.29
21.56
18.92
18.66
17.49
15.37
12.54
15.21
17.29
21.22
15.37
18.08
15
0.621
FCF / Net incomex
0.802
0.788
0.749
0.678
0.639
0.569
0.588
0.535
0.480
0.478
1.085
0.535
0.614
34
6.84
ROIC%
31.64
30.53
30.73
30.36
27.80
24.91
23.47
23.10
25.64
26.89
27.01
24.91
27.35
69
7.22
Return on equity%
20.30
17.74
15.14
15.95
14.99
14.62
13.63
12.78
13.86
14.37
9.95
13.86
14.81
51
2.78
Return on assets%
24.57
24.44
23.82
22.08
24.97
24.98
24.63
25.27
24.93
27.11
12.31
24.98
24.78
25
68.06
EPS¥
200.57
232.01
229.36
235.31
222.22
247.39
257.25
289.55
279.65
301.54
71.60
6.29%
5.90%
—
24.07
EPS growth%
0.40
0.40
0.40
1.73
4.47
1.84
4.03
2.83
1.36
2.81
7.51
2.81
1.78
70
49.77
Bookvalue per sh¥
29.95
29.40
26.42
23.96
24.84
26.74
24.10
23.35
23.88
22.68
59.66
(1.80%)
(2.26%)
—
47.01
FCF per share¥
45.74
49.49
45.66
42.77
41.24
39.03
37.63
33.94
34.84
34.33
50.68
(3.60%)
(2.02%)
—
47.35
Dividend per sh¥
92.89
97.93
95.31
102.54
112.48
107.06
121.20
118.39
135.65
139.64
80.67
4.42%
4.24%
—
20.56
Div yield (avg)%
2.85
5.38
7.45
8.09
10.83
13.39
15.78
17.73
18.94
17.89
17.02
17.73
12.11
38
10.46
Payout ratio%
19.11
20.73
21.77
19.08
16.53
16.95
18.82
19.52
18.67
17.20
12.03
18.67
18.95
89
1.228
Shares (diluted)B
1.222
1.208
1.179
1.237
1.361
1.221
1.171
1.203
1.074
1.123
1.216
(3.77%)
(1.56%)
9
8.76
Buyback yield%
29.18
28.94
28.75
30.37
29.96
32.40
29.73
26.95
26.23
27.88
28.52
27.88
29.06
9
1.197
D/E ratiox
1.228
1.243
1.437
1.661
1.736
1.848
2.022
2.135
2.424
2.601
1.088
2.135
1.792
46
58.32
Enterprise value¥B
149.5
156.7
162.4
153.9
147.9
154.3
162.1
181.5
210.6
220.0
240.6
8.26%
4.07%
46
169.4
LT debt¥B
257.3
250.0
260.5
242.8
214.1
205.7
192.7
181.2
170.1
167.3
19.86
(4.81%)
(3.84%)
33
Revenue
¥198.6B
9.65%
1.00×
Cost of revenue
¥128.0B
9.58%
0.99×
Operating expenses
¥39.78B
9.20%
0.96×
Goodwill & intangibles
19.12%
Spread over hurdle
(1.51%)