55.75
Revenue¥B
63.77
67.01
72.38
76.37
81.79
88.96
95.12
102.0
110.4
117.9
61.89
7.59%
7.03%
10
26.03
Revenue growth%
9.65
8.92
10.61
12.17
11.57
9.45
11.54
11.13
12.83
11.05
29.03
11.13
11.09
7
25.81
Gross margin%
23.39
24.06
22.55
25.34
22.78
21.74
23.81
23.25
21.42
23.57
15.10
23.25
23.32
74
21.46
Operating margin%
8.61
6.48
5.00
5.12
5.34
6.19
4.06
1.73
0.40
2.50
27.85
2.50
5.06
44
10.91
Net margin%
8.38
11.16
9.45
9.77
9.38
12.21
15.13
14.62
13.99
16.11
20.19
14.62
11.69
33
26.09
P/E ratio (avg)x
37.94
39.28
40.68
45.36
50.02
49.90
47.77
49.59
47.30
51.88
15.53
49.59
47.53
92
17.36
EV/EBITx
33.30
34.25
30.80
31.82
29.10
30.44
31.09
33.50
37.59
37.30
29.29
33.50
32.56
28
13.78
FCF yield (avg)%
21.87
21.95
21.68
19.33
20.22
17.51
15.67
14.69
16.14
14.90
5.71
15.67
18.42
88
23.34
FCF margin%
26.46
23.77
23.57
21.32
24.11
23.12
21.78
19.40
21.34
21.08
7.42
21.34
22.45
82
1.659
FCF / Net incomex
0.735
0.776
0.798
0.830
0.840
0.833
0.935
0.846
0.893
0.978
0.669
0.893
0.836
15
20.85
ROIC%
23.39
25.15
25.99
27.33
28.61
27.07
24.78
23.92
21.03
20.22
18.83
23.92
24.97
90
16.18
Return on equity%
9.09
11.87
13.12
15.44
12.57
11.81
11.05
11.07
9.20
8.11
17.48
11.05
11.44
20
11.53
Return on assets%
13.39
11.59
11.24
13.10
10.85
13.74
12.43
13.11
11.75
10.99
22.43
12.43
12.09
85
76.39
EPS¥
165.60
167.32
163.53
152.71
148.64
140.63
136.64
143.82
160.45
183.12
81.68
4.26%
1.40%
—
22.70
EPS growth%
7.04
8.75
8.64
10.79
9.77
9.84
11.48
8.91
7.67
7.24
12.09
8.91
8.83
22
168.60
Bookvalue per sh¥
158.33
160.41
160.61
173.70
161.49
152.28
155.00
167.99
170.43
171.82
97.48
1.25%
0.46%
—
55.31
FCF per share¥
161.94
164.42
179.50
178.87
170.91
183.76
169.35
152.44
141.89
148.92
68.26
(2.72%)
0.17%
—
116.94
Dividend per sh¥
279.85
276.43
287.59
297.84
334.87
387.39
394.36
399.11
394.70
466.25
34.94
6.84%
6.87%
—
4.20
Div yield (avg)%
1.51
0.40
1.18
3.03
1.51
4.04
2.96
1.30
0.40
0.40
14.07
1.30
1.41
61
5.99
Payout ratio%
31.05
31.00
33.11
33.48
35.71
38.42
36.01
33.38
35.79
37.70
10.41
36.01
34.60
72
184.1
Shares (diluted)M
154.8
139.7
153.8
139.6
134.7
122.3
132.6
121.2
124.6
128.7
186.1
(0.91%)
(2.55%)
13
20.89
Buyback yield%
10.14
11.66
13.75
12.13
12.09
9.91
10.04
11.49
11.54
11.35
13.26
11.35
11.51
10
0.283
D/E ratiox
0.366
0.351
0.324
0.309
0.283
0.290
0.288
0.293
0.318
0.284
1.425
0.290
0.301
51
33.15
Enterprise value¥B
113.2
121.9
115.8
112.9
128.0
134.7
148.4
175.1
170.8
163.4
78.60
5.01%
3.80%
93
111.0
LT debt¥B
121.2
130.2
149.3
148.5
169.7
179.7
210.0
230.3
232.7
224.1
6.066
5.71%
7.66%
90
Revenue
¥117.9B
7.03%
1.00×
Cost of revenue
¥82.55B
7.03%
1.00×
Operating expenses
¥18.80B
6.36%
0.94×
Goodwill & intangibles
22.30%
Property and equipment
15.52%
Spread over hurdle
(3.49%)