65.91
Revenue¥B
131.0
130.9
128.4
125.8
129.2
127.5
130.6
130.3
130.0
127.9
69.74
(0.19%)
(0.35%)
14
8.15
Revenue growth%
7.28
6.30
6.73
6.94
9.48
6.95
4.88
2.25
4.86
2.03
29.25
4.86
6.52
45
17.46
Gross margin%
32.80
34.24
34.48
35.88
37.96
37.80
35.53
37.52
35.64
34.02
13.27
35.64
35.58
87
14.99
Operating margin%
22.71
24.63
25.25
26.54
26.84
25.15
24.38
21.91
22.66
20.56
10.68
22.66
24.50
35
11.57
Net margin%
22.91
25.11
27.10
26.61
24.08
22.57
23.97
24.36
22.06
21.23
28.09
22.57
24.03
54
28.21
P/E ratio (avg)x
27.04
28.12
33.04
36.13
36.89
39.17
46.48
45.17
44.53
43.75
37.34
44.53
38.03
21
27.86
EV/EBITx
27.90
26.92
24.89
27.37
28.67
27.71
26.46
26.01
23.81
22.20
34.80
26.01
26.69
48
5.51
FCF yield (avg)%
27.73
26.63
26.75
25.16
23.39
25.66
25.11
24.27
23.32
23.18
15.27
24.27
25.14
24
3.90
FCF margin%
25.22
25.26
24.98
24.99
23.17
24.29
22.03
23.85
23.21
21.39
15.26
23.21
24.07
72
0.447
FCF / Net incomex
1.061
1.019
1.074
0.964
0.867
0.849
0.909
0.888
0.952
0.974
1.406
0.909
0.958
18
14.31
ROIC%
19.00
19.85
20.21
19.32
20.40
18.85
19.66
21.76
22.68
21.41
14.07
21.41
20.03
14
15.78
Return on equity%
24.26
23.29
22.92
20.83
22.14
21.06
21.09
22.66
21.50
19.54
12.98
21.09
21.82
40
28.52
Return on assets%
23.02
22.33
22.63
22.24
19.54
20.39
20.68
22.12
19.95
22.56
20.39
20.68
22.18
14
523.44
EPS¥
257.31
284.21
331.67
344.52
340.83
382.10
402.06
433.60
450.78
465.35
552.69
6.43%
5.74%
—
10.05
EPS growth%
23.21
23.09
24.90
22.36
23.98
23.94
26.08
27.31
29.07
28.48
17.89
27.31
24.44
14
100.20
Bookvalue per sh¥
329.49
303.44
297.85
279.82
294.87
280.86
270.27
279.80
254.64
238.05
125.40
(4.19%)
(2.74%)
—
535.61
FCF per share¥
584.96
534.63
478.30
452.84
440.64
408.83
397.03
416.59
444.25
432.28
628.70
(0.38%)
(2.81%)
—
108.56
Dividend per sh¥
186.90
197.10
220.30
255.33
250.05
242.10
254.23
247.89
289.03
338.08
346.80
6.22%
6.30%
—
9.29
Div yield (avg)%
12.84
11.56
10.42
9.39
7.54
5.30
7.01
6.45
7.48
9.80
13.48
7.01
8.47
19
11.90
Payout ratio%
31.50
32.78
31.52
30.41
28.01
30.09
30.83
29.81
31.30
30.71
29.24
30.71
30.77
54
49.68
Shares (diluted)M
77.52
85.42
83.93
81.33
93.03
110.9
128.9
147.1
172.6
190.9
50.08
15.46%
10.85%
80
4.89
Buyback yield%
25.41
26.56
29.42
30.89
32.92
33.70
35.19
32.45
33.24
31.16
8.73
33.24
31.80
76
1.118
D/E ratiox
1.325
1.306
1.553
1.837
1.913
2.146
2.579
2.590
2.715
3.077
1.329
2.590
2.029
46
123.3
Enterprise value¥B
45.65
44.71
51.54
52.06
60.05
66.06
73.54
76.85
76.56
73.47
149.3
4.12%
4.01%
6
92.79
LT debt¥B
122.2
128.3
114.7
121.2
106.0
115.4
120.2
119.4
131.2
126.7
89.98
3.64%
0.87%
46
Revenue
¥127.9B
(0.35%)
1.00×
Cost of revenue
¥89.55B
(0.35%)
1.00×
Operating expenses
¥23.64B
(0.46%)
0.99×
Goodwill & intangibles
16.07%
Spread over hurdle
(1.59%)