125.4
Revenue¥B
74.39
78.35
82.01
85.97
92.11
99.89
104.9
110.2
119.7
126.8
138.8
6.59%
6.20%
72
15.47
Revenue growth%
20.51
23.40
23.39
24.05
23.60
26.15
24.87
22.40
24.27
24.71
9.63
24.71
23.82
69
17.46
Gross margin%
8.67
11.61
12.95
12.71
10.22
12.36
13.10
15.12
17.76
19.89
9.06
15.12
12.83
15
25.52
Operating margin%
32.00
31.22
28.69
31.43
33.88
33.47
30.78
31.25
29.97
28.55
15.73
30.78
31.23
20
18.31
Net margin%
24.74
23.41
24.62
25.38
27.60
25.72
26.28
24.30
27.14
29.76
25.55
26.28
25.55
87
31.52
P/E ratio (avg)x
25.83
25.75
25.38
28.75
28.51
32.37
36.87
39.82
46.04
52.20
25.27
39.82
30.56
74
8.987
EV/EBITx
24.32
27.17
27.37
27.50
28.70
27.67
30.34
32.82
33.10
35.12
32.16
32.82
28.19
74
14.52
FCF yield (avg)%
13.83
12.94
15.15
13.19
15.54
16.88
15.83
13.46
10.95
13.23
11.91
13.46
13.65
74
19.62
FCF margin%
16.96
15.83
17.05
20.03
19.22
19.81
21.86
19.50
22.24
25.20
19.27
21.86
19.65
19
1.565
FCF / Net incomex
0.601
0.584
0.584
0.622
0.588
0.517
0.527
0.451
0.474
0.513
0.743
0.513
0.555
61
3.50
ROIC%
3.75
1.95
3.93
2.68
0.40
0.40
1.57
0.40
0.40
0.40
11.29
0.40
0.98
19
20.56
Return on equity%
37.57
36.06
36.71
37.73
39.98
37.02
39.83
41.94
43.05
40.72
14.08
40.72
38.78
43
9.69
Return on assets%
22.68
20.64
23.10
24.82
27.56
25.05
26.72
24.35
27.13
28.53
3.29
26.72
24.94
29
206.61
EPS¥
161.51
169.87
172.40
148.92
142.35
148.54
159.65
149.92
136.40
116.11
220.34
(3.99%)
(4.39%)
—
21.71
EPS growth%
21.48
23.03
22.15
20.38
20.96
20.33
22.52
19.71
18.69
20.52
11.58
20.33
20.74
48
447.71
Bookvalue per sh¥
302.64
321.91
349.09
333.40
323.57
334.41
371.13
358.28
421.01
472.25
640.37
7.86%
6.05%
—
540.85
FCF per share¥
1,017
1,015
1,109
1,257
1,209
1,372
1,459
1,490
1,669
1,661
158.70
6.55%
6.03%
—
616.18
Dividend per sh¥
426.36
405.45
367.72
380.14
415.62
453.17
483.53
498.37
489.02
526.26
508.49
4.83%
1.23%
—
12.02
Div yield (avg)%
1.33
3.62
5.18
7.30
7.47
5.34
2.66
0.40
0.40
0.40
6.87
0.40
3.14
95
25.98
Payout ratio%
32.06
32.90
30.53
27.62
27.99
25.59
23.85
23.62
26.49
27.97
8.79
25.59
27.80
93
199.5
Shares (diluted)M
302.8
297.6
323.5
348.1
367.2
444.2
469.9
526.0
596.1
649.7
204.5
12.09%
9.46%
86
6.93
Buyback yield%
19.93
22.83
20.14
22.24
21.66
22.60
19.80
17.07
19.34
16.43
18.85
19.34
20.04
44
0.636
D/E ratiox
0.388
0.425
0.489
0.581
0.591
0.615
0.660
0.735
0.800
0.851
1.627
0.735
0.603
35
48.63
Enterprise value¥B
51.72
47.30
49.26
44.56
46.30
48.79
43.14
46.72
46.80
46.59
118.8
0.12%
(0.18%)
50
112.9
LT debt¥B
118.6
109.5
113.5
108.1
98.48
90.15
83.11
92.92
100.2
94.12
5.686
(0.90%)
(1.13%)
89
Revenue
¥126.8B
6.20%
1.00×
Cost of revenue
¥58.93B
5.80%
0.96×
Operating expenses
¥25.52B
6.69%
1.05×
Cash and investments
17.11%
Spread over hurdle
26.50%