393.1
Revenue¥B
288.8
307.7
329.2
343.1
371.6
395.7
411.2
432.7
459.4
480.5
411.9
5.27%
5.80%
67
15.20
Revenue growth%
19.77
19.56
21.51
18.56
21.23
22.49
20.54
22.69
22.73
21.23
8.29
22.49
21.23
84
17.50
Gross margin%
3.86
6.20
4.08
2.90
5.11
5.06
5.46
5.94
5.26
4.17
2.44
5.26
5.08
39
10.33
Operating margin%
29.22
27.80
29.32
30.21
30.80
29.38
32.32
34.63
31.90
29.66
22.14
31.90
29.93
52
14.75
Net margin%
21.81
22.46
19.57
20.16
19.84
17.99
15.06
16.28
13.97
13.27
20.77
15.06
18.78
63
34.54
P/E ratio (avg)x
17.89
17.34
16.80
14.51
12.60
11.27
11.18
11.17
10.16
8.676
28.58
11.17
11.94
93
35.46
EV/EBITx
50.00
53.53
61.74
62.46
67.17
67.11
75.56
79.13
92.61
98.72
12.68
79.13
67.14
74
6.05
FCF yield (avg)%
11.50
10.13
11.25
10.45
10.10
8.03
7.76
10.31
7.67
5.35
22.01
7.76
10.12
13
7.83
FCF margin%
23.93
23.44
25.87
25.85
28.71
25.86
25.86
28.56
30.81
29.88
23.11
28.56
25.87
73
1.160
FCF / Net incomex
0.357
0.361
0.388
0.400
0.429
0.452
0.408
0.352
0.296
0.303
0.219
0.352
0.374
13
27.10
ROIC%
0.40
0.40
2.84
0.68
0.40
2.98
4.47
3.20
1.79
1.85
15.87
2.98
1.82
52
14.55
Return on equity%
25.59
23.07
22.65
23.92
25.38
24.97
25.07
22.21
21.26
19.62
18.76
22.21
23.49
5
6.04
Return on assets%
6.19
4.71
6.34
8.13
7.15
6.20
6.96
5.69
2.89
5.74
5.83
5.74
6.19
25
220.37
EPS¥
51.62
51.59
56.27
61.70
59.59
60.61
68.38
72.85
78.33
74.82
232.28
4.66%
4.39%
—
15.22
EPS growth%
13.31
11.61
13.82
10.93
13.27
13.23
14.97
15.84
14.71
17.08
11.54
14.97
13.56
69
36.98
Bookvalue per sh¥
167.20
176.12
180.28
182.91
200.49
193.29
199.07
211.30
225.14
224.09
112.98
2.25%
2.68%
—
185.44
FCF per share¥
126.62
138.54
144.74
149.25
146.46
145.26
135.80
127.56
135.02
140.18
172.94
(0.87%)
1.83%
—
132.37
Dividend per sh¥
379.00
408.11
446.74
517.39
596.95
572.07
663.71
624.80
629.86
735.80
142.82
4.27%
8.25%
—
13.07
Div yield (avg)%
22.33
25.32
24.34
22.61
23.14
24.14
26.34
24.83
25.30
22.84
9.65
24.83
24.24
43
11.78
Payout ratio%
11.71
9.79
9.82
11.41
11.19
10.24
8.92
10.42
8.44
8.88
13.13
8.92
10.03
59
1.170
Shares (diluted)B
1.376
1.415
1.417
1.407
1.420
1.382
1.339
1.334
1.316
1.191
1.117
(3.44%)
(1.46%)
53
25.91
Buyback yield%
32.19
32.70
31.95
32.35
32.40
34.06
33.13
31.84
31.29
30.42
8.34
31.84
32.27
68
0.273
D/E ratiox
0.640
0.654
0.701
0.703
0.673
0.656
0.719
0.731
0.767
0.811
1.609
0.731
0.702
84
160.6
Enterprise value¥B
465.9
463.5
512.3
558.7
588.1
629.8
694.6
836.9
918.1
1,085
56.56
13.04%
10.52%
36
387.1
LT debt¥B
213.9
216.9
245.1
253.9
256.8
257.9
239.0
267.5
292.2
328.0
318.8
5.02%
4.87%
12
Revenue
¥480.5B
5.80%
1.00×
Cost of revenue
¥310.0B
5.90%
1.01×
Operating expenses
¥113.0B
5.70%
0.99×
Cash and investments
18.77%
Spread over hurdle
18.71%