54.47
Revenue¥B
133.1
139.5
141.8
147.2
151.1
158.9
161.8
171.0
178.7
181.0
59.42
3.67%
3.30%
29
16.83
Revenue growth%
10.21
13.02
15.99
18.24
20.62
20.94
23.41
23.14
20.60
19.36
16.67
20.94
19.98
79
24.26
Gross margin%
17.89
17.30
20.03
19.96
18.59
20.36
21.60
23.50
20.90
20.96
13.49
20.96
20.19
13
20.10
Operating margin%
15.50
14.82
16.96
16.70
17.45
17.07
17.12
18.02
20.01
19.28
21.45
18.02
17.10
20
10.92
Net margin%
19.61
20.03
19.28
21.32
21.88
23.10
20.71
23.64
23.59
24.68
16.11
23.59
21.60
21
10.80
P/E ratio (avg)x
34.80
38.46
42.56
42.42
50.08
58.20
65.65
63.71
73.58
74.15
24.99
65.65
54.14
69
11.22
EV/EBITx
27.87
28.19
26.97
25.97
25.93
29.21
27.72
31.03
31.23
31.17
35.08
31.03
28.03
53
14.61
FCF yield (avg)%
5.03
5.78
6.56
5.24
6.82
4.82
5.92
6.77
6.97
5.02
6.80
5.92
5.85
73
13.92
FCF margin%
23.39
22.71
20.60
17.93
20.80
18.76
19.49
16.74
18.87
20.04
8.56
18.87
19.77
31
1.043
FCF / Net incomex
1.134
1.134
1.346
1.304
1.510
1.712
1.848
2.131
2.176
2.277
0.847
2.131
1.611
14
23.94
ROIC%
26.13
27.90
26.32
25.00
24.09
24.79
27.39
26.11
28.03
28.09
16.94
27.39
26.22
25
4.72
Return on equity%
14.89
13.12
15.74
12.99
13.89
13.89
13.85
14.86
14.26
15.71
5.85
14.26
14.08
24
10.03
Return on assets%
4.45
4.84
4.60
2.52
1.93
4.36
6.28
6.05
7.42
5.20
17.64
6.05
4.72
84
237.95
EPS¥
229.21
210.82
216.34
205.17
222.33
198.54
184.34
189.72
181.63
170.70
266.23
(5.15%)
(2.13%)
—
27.69
EPS growth%
16.23
19.01
20.67
17.97
19.92
20.77
21.56
22.48
22.33
25.22
2.73
22.33
20.72
33
316.10
Bookvalue per sh¥
710.29
749.77
861.39
993.23
949.31
1,083
1,053
1,157
1,338
1,584
276.92
10.78%
9.61%
—
131.62
FCF per share¥
439.34
461.46
431.44
408.60
397.99
370.86
369.32
391.52
332.71
341.84
213.46
(3.00%)
(2.05%)
—
88.84
Dividend per sh¥
123.33
116.38
119.86
114.39
119.09
110.63
116.81
102.19
92.00
84.38
195.07
(6.66%)
(5.08%)
—
10.50
Div yield (avg)%
21.91
20.50
20.08
22.22
19.53
20.67
18.89
20.24
23.07
20.35
2.40
20.35
20.43
39
17.78
Payout ratio%
10.60
9.62
10.11
8.92
11.13
13.34
14.67
12.02
11.05
12.93
29.45
12.93
11.09
92
0.379
Shares (diluted)B
0.625
0.680
0.731
0.853
0.969
0.941
1.110
1.192
1.387
1.331
0.389
6.56%
8.71%
61
27.92
Buyback yield%
12.21
11.42
13.77
13.46
10.62
10.35
7.95
7.38
6.01
8.48
5.74
7.95
10.48
40
1.605
D/E ratiox
0.409
0.430
0.391
0.407
0.412
0.418
0.416
0.463
0.492
0.543
1.295
0.463
0.417
57
221.9
Enterprise value¥B
144.8
151.3
145.8
147.9
160.2
187.7
176.8
200.3
210.6
224.4
57.83
6.96%
4.10%
35
59.22
LT debt¥B
222.1
238.8
255.0
263.7
230.8
219.4
195.9
169.3
185.8
178.5
58.88
(5.01%)
(1.39%)
81
Revenue
¥181.0B
3.30%
1.00×
Cost of revenue
¥119.7B
3.19%
0.99×
Operating expenses
¥37.59B
3.61%
1.03×
Goodwill & intangibles
17.76%
Spread over hurdle
(1.99%)