24.80
Revenue¥B
158.4
172.4
185.7
203.5
218.8
237.6
253.6
278.6
306.0
335.3
26.60
8.91%
8.48%
35
26.41
Revenue growth%
20.22
22.49
22.59
24.84
22.12
22.47
23.00
20.31
22.49
25.03
20.26
22.49
22.49
28
11.21
Gross margin%
16.77
17.37
17.03
17.24
17.72
14.86
12.69
14.90
14.11
15.55
3.42
14.86
16.16
44
25.71
Operating margin%
19.85
17.28
14.44
16.39
19.36
19.85
17.99
17.01
15.68
15.80
8.13
17.01
17.15
25
23.36
Net margin%
28.13
28.58
28.73
26.65
23.90
26.38
23.64
21.42
20.28
17.37
2.05
21.42
25.14
74
36.10
P/E ratio (avg)x
30.60
35.83
41.96
42.58
42.27
49.60
49.97
50.55
58.40
59.30
34.40
50.55
46.09
11
18.32
EV/EBITx
11.34
12.62
13.23
14.79
14.30
15.69
17.11
16.78
19.51
22.81
28.60
17.11
15.24
76
25.96
FCF yield (avg)%
4.48
2.80
3.45
5.86
3.98
2.93
5.93
8.52
8.29
9.05
11.57
8.29
5.17
35
29.67
FCF margin%
13.38
10.74
11.36
9.23
12.21
12.18
13.89
15.49
18.39
18.86
6.94
15.49
12.80
64
1.731
FCF / Net incomex
1.098
1.259
1.200
1.217
1.179
1.160
1.185
1.320
1.266
1.263
0.446
1.263
1.208
69
3.17
ROIC%
27.73
29.45
30.69
30.74
31.21
31.24
28.34
26.00
24.71
26.39
18.48
26.39
28.90
43
16.22
Return on equity%
12.17
11.62
10.76
8.04
5.57
2.78
3.12
2.55
3.02
5.82
19.94
3.02
5.69
59
19.60
Return on assets%
28.74
26.34
29.24
31.47
31.85
33.39
33.64
35.82
34.12
33.37
27.61
33.64
32.61
86
157.69
EPS¥
125.91
134.63
124.50
111.87
111.40
104.55
117.50
129.90
133.08
121.78
161.12
1.80%
0.23%
—
9.98
EPS growth%
0.40
0.40
0.40
0.40
2.03
4.88
6.41
9.12
11.99
13.05
7.43
9.12
3.45
93
252.68
Bookvalue per sh¥
295.98
278.29
282.89
273.33
261.66
253.35
248.56
273.71
278.13
262.68
153.22
0.08%
(2.04%)
—
194.89
FCF per share¥
191.52
216.59
196.16
206.91
234.27
243.78
242.75
254.71
267.50
249.41
187.25
1.26%
2.27%
—
227.12
Dividend per sh¥
126.59
128.74
133.24
113.15
108.50
115.34
98.24
86.58
77.97
67.90
235.49
(8.95%)
(5.74%)
—
8.87
Div yield (avg)%
17.60
19.42
22.22
20.07
21.06
21.92
23.93
21.17
19.69
16.92
3.61
21.17
20.56
22
19.78
Payout ratio%
0.40
0.40
0.40
1.35
2.64
1.11
0.40
0.40
0.52
0.40
23.75
0.40
0.40
17
317.8
Shares (diluted)M
484.0
548.7
618.3
702.9
713.0
754.6
835.1
886.2
856.9
963.0
319.2
6.20%
6.76%
52
8.94
Buyback yield%
0.40
0.40
2.53
1.54
1.68
0.40
0.60
0.40
0.40
0.40
27.72
0.40
0.40
63
0.352
D/E ratiox
0.157
0.162
0.161
0.176
0.157
0.152
0.141
0.147
0.141
0.124
0.315
0.141
0.155
58
211.5
Enterprise value¥B
173.6
170.3
182.5
162.1
174.8
171.7
187.2
199.2
209.0
185.6
14.61
1.21%
0.47%
50
203.8
LT debt¥B
126.5
130.6
138.8
131.7
135.2
150.2
164.3
157.8
166.1
150.3
150.2
2.14%
0.90%
6
Revenue
¥335.3B
8.48%
1.00×
Cost of revenue
¥183.0B
8.51%
1.00×
Operating expenses
¥84.17B
8.71%
1.02×
Goodwill & intangibles
16.14%
Property and equipment
15.98%
Spread over hurdle
(0.96%)