157.9
Revenue¥B
125.7
134.5
141.8
151.0
162.3
176.9
189.9
202.6
214.9
228.9
171.6
7.12%
7.11%
42
14.82
Revenue growth%
28.12
25.18
24.22
24.19
25.50
26.26
27.39
25.41
25.02
23.80
9.31
25.41
25.29
49
9.98
Gross margin%
21.79
19.16
17.28
18.77
18.60
20.85
19.67
22.62
25.02
23.13
22.74
22.62
20.26
52
20.87
Operating margin%
11.58
10.80
10.97
8.24
5.46
5.83
4.09
1.39
0.40
0.40
29.73
1.39
5.65
57
15.68
Net margin%
0.40
0.40
0.40
0.40
3.24
0.40
2.92
1.10
3.21
4.88
15.02
2.92
0.75
17
19.95
P/E ratio (avg)x
33.43
33.98
35.07
35.37
41.63
42.93
49.22
59.45
70.48
71.02
19.06
59.45
42.28
45
33.66
EV/EBITx
14.07
12.23
12.34
11.45
11.40
11.79
11.39
10.82
10.42
11.34
11.25
11.34
11.43
38
20.58
FCF yield (avg)%
22.98
25.03
27.53
30.32
28.17
26.69
29.34
31.63
30.21
28.63
12.27
29.34
28.40
44
11.81
FCF margin%
12.48
10.51
12.76
12.59
15.55
16.41
18.87
17.25
17.35
17.00
3.21
17.25
15.98
55
1.488
FCF / Net incomex
1.962
2.066
2.143
2.541
2.957
3.303
3.315
3.428
3.934
4.667
1.564
3.428
3.130
54
2.85
ROIC%
6.02
5.15
6.03
7.11
9.98
8.67
9.85
11.19
12.30
10.89
4.32
10.89
9.26
27
23.85
Return on equity%
9.18
10.10
10.59
10.51
13.39
13.23
14.54
15.40
16.12
13.54
2.50
14.54
13.31
52
15.79
Return on assets%
1.15
2.00
0.40
0.40
0.40
0.40
0.88
1.49
0.40
0.73
20.60
0.73
0.56
39
710.91
EPS¥
850.83
776.74
738.49
672.31
628.64
696.11
741.47
811.28
805.22
888.24
753.73
7.16%
(0.32%)
—
22.25
EPS growth%
7.10
6.79
9.74
10.87
10.35
8.58
7.99
5.74
4.12
4.54
3.56
5.74
7.54
82
360.51
Bookvalue per sh¥
773.39
797.76
775.72
872.42
869.35
889.71
949.21
954.31
1,032
1,125
1,022
5.29%
3.30%
—
511.60
FCF per share¥
838.50
984.03
1,004
1,049
1,018
1,131
1,131
1,200
1,403
1,648
626.38
10.12%
7.52%
—
1,231
Dividend per sh¥
609.57
637.99
686.52
717.07
751.82
788.44
858.73
814.97
953.29
945.94
795.54
4.70%
3.92%
—
11.34
Div yield (avg)%
19.99
17.66
17.54
16.95
14.41
14.19
14.66
11.83
11.97
12.07
13.42
12.07
14.54
78
16.88
Payout ratio%
15.31
14.32
12.83
12.94
13.10
16.05
18.42
18.94
20.63
18.82
29.35
18.82
15.68
53
155.2
Shares (diluted)M
251.2
252.1
248.3
253.8
280.4
297.7
313.1
342.3
384.5
420.5
157.2
8.44%
6.65%
62
11.53
Buyback yield%
7.46
9.02
9.28
9.85
9.12
12.09
9.45
10.23
12.31
11.21
27.22
11.21
9.65
74
0.320
D/E ratiox
2.408
2.431
2.510
3.009
3.576
4.127
4.247
4.885
5.796
5.770
0.317
4.885
3.851
57
22.62
Enterprise value¥B
315.5
342.1
354.9
359.8
391.0
455.0
489.3
569.0
611.7
591.8
42.06
8.64%
8.16%
7
241.8
LT debt¥B
142.6
145.6
159.3
159.0
180.0
200.3
217.9
241.0
269.2
260.8
123.1
7.70%
7.38%
73
Revenue
¥228.9B
7.11%
1.00×
Cost of revenue
¥160.3B
7.11%
1.00×
Operating expenses
¥48.02B
7.76%
1.06×
Goodwill & intangibles
14.03%
Spread over hurdle
(6.58%)