358.4
Revenue¥B
450.1
481.9
506.7
554.9
608.1
639.6
676.5
711.9
751.4
800.9
376.5
5.66%
6.85%
72
28.23
Revenue growth%
6.29
5.02
2.74
2.79
0.42
0.74
1.53
0.40
0.40
0.40
19.30
0.40
1.13
89
6.55
Gross margin%
10.95
13.17
15.56
12.84
14.40
16.73
13.95
14.05
15.38
16.23
10.79
15.38
14.22
82
23.00
Operating margin%
15.09
16.36
14.83
16.71
19.32
21.06
18.19
20.14
21.28
24.23
19.74
21.06
18.75
54
19.43
Net margin%
10.40
9.49
11.83
9.28
11.60
11.87
13.59
16.28
16.75
13.97
23.02
13.97
11.85
93
30.78
P/E ratio (avg)x
33.21
36.96
41.33
48.92
51.71
53.46
51.50
57.16
65.66
71.96
23.95
57.16
51.61
7
32.32
EV/EBITx
42.95
45.43
51.05
58.77
60.31
71.09
71.15
78.47
81.07
98.66
29.76
78.47
65.70
32
28.41
FCF yield (avg)%
28.48
30.09
27.86
24.97
23.98
24.21
21.82
21.12
23.32
21.49
21.00
21.82
24.10
67
14.86
FCF margin%
10.14
10.40
8.58
8.31
11.23
9.77
7.61
9.68
8.41
6.13
3.14
8.41
9.13
77
0.213
FCF / Net incomex
2.135
2.099
2.043
2.200
2.411
2.610
2.620
2.807
2.843
2.893
1.031
2.807
2.510
72
21.98
ROIC%
16.13
17.44
16.46
14.99
16.93
15.13
13.50
12.00
14.10
14.95
6.53
14.10
15.06
88
23.59
Return on equity%
24.76
23.88
25.81
28.46
31.23
29.49
28.56
29.50
31.59
30.41
19.84
29.50
29.02
66
18.23
Return on assets%
29.44
28.72
29.27
31.73
30.10
28.96
29.83
27.84
27.45
25.26
15.68
27.84
29.11
62
80.99
EPS¥
125.12
141.53
137.88
140.99
161.67
160.78
171.21
162.93
180.60
191.62
84.77
3.46%
6.15%
—
17.34
EPS growth%
18.92
21.33
19.59
20.08
22.82
25.07
25.56
24.63
26.21
23.64
17.99
25.07
23.23
65
18.46
Bookvalue per sh¥
142.04
153.37
153.51
177.96
214.47
211.69
211.08
229.94
263.83
305.65
58.90
7.34%
7.81%
—
71.08
FCF per share¥
87.72
86.21
87.39
91.70
94.79
95.77
85.01
90.98
88.17
88.54
91.76
(1.35%)
(0.14%)
—
103.50
Dividend per sh¥
48.54
55.79
57.88
60.92
66.31
72.67
74.07
88.10
95.61
99.52
51.37
8.46%
9.18%
—
27.31
Div yield (avg)%
7.04
9.72
9.06
6.36
7.89
8.96
6.21
7.28
7.60
4.98
7.79
7.28
7.44
26
25.21
Payout ratio%
12.87
10.59
8.15
9.48
9.18
6.38
6.82
4.43
5.14
6.50
5.33
6.38
7.48
71
5.206
Shares (diluted)B
3.433
3.209
3.130
3.290
3.154
3.280
2.836
2.747
2.888
2.750
5.284
(2.71%)
(2.62%)
33
9.52
Buyback yield%
11.46
11.52
9.62
11.20
13.59
11.55
10.25
8.08
10.58
7.89
19.88
10.25
10.89
29
1.373
D/E ratiox
2.742
2.766
2.932
3.393
3.688
4.183
5.014
5.824
6.800
7.870
1.233
5.824
3.936
61
387.8
Enterprise value¥B
1,155
1,217
1,391
1,366
1,626
1,564
1,571
1,516
1,772
1,958
180.0
3.78%
6.76%
89
511.5
LT debt¥B
231.1
212.3
211.7
202.9
191.1
195.8
182.2
201.3
184.4
185.4
239.9
(0.60%)
(2.66%)
15
Revenue
¥800.9B
6.85%
1.00×
Cost of revenue
¥531.4B
6.97%
1.01×
Operating expenses
¥109.7B
6.25%
0.95×
Goodwill & intangibles
17.36%
Cash and investments
16.88%
Spread over hurdle
23.59%