60.75
Revenue¥B
76.43
82.78
91.02
98.61
107.1
114.3
125.3
133.7
143.2
158.2
64.73
8.12%
8.23%
17
2.80
Revenue growth%
9.57
7.67
5.40
7.37
8.18
8.14
6.30
7.39
7.38
9.76
3.73
7.39
7.53
17
14.36
Gross margin%
23.29
24.67
21.78
19.77
19.86
21.17
18.26
15.93
18.45
16.51
13.65
18.26
19.82
55
26.85
Operating margin%
19.72
21.14
21.35
23.43
24.51
25.98
27.57
29.57
29.09
31.68
20.91
29.09
25.25
14
21.04
Net margin%
30.63
29.43
27.26
27.73
28.79
27.29
26.28
27.79
27.61
25.51
29.17
27.29
27.67
90
28.22
P/E ratio (avg)x
27.96
28.59
29.34
28.80
27.69
28.43
26.86
27.94
30.65
32.89
9.074
28.43
28.51
55
32.05
EV/EBITx
18.98
21.60
24.72
24.89
24.87
26.49
29.67
35.18
37.49
44.26
17.09
35.18
25.69
61
12.86
FCF yield (avg)%
18.64
18.62
19.56
20.61
21.30
23.59
23.95
23.26
23.62
24.69
16.81
23.62
22.28
93
14.12
FCF margin%
16.56
14.06
13.23
12.03
10.93
12.39
14.09
14.22
16.32
16.49
28.54
14.22
14.08
72
1.733
FCF / Net incomex
0.210
0.205
0.221
0.235
0.229
0.232
0.219
0.220
0.219
0.202
0.441
0.219
0.220
37
23.25
ROIC%
30.25
27.84
26.08
25.65
24.43
24.74
26.20
27.54
29.97
32.61
23.95
27.54
26.87
71
3.84
Return on equity%
9.30
11.06
8.85
9.31
11.99
9.39
7.53
7.51
9.20
11.30
12.80
9.20
9.31
37
27.01
Return on assets%
1.82
0.40
2.84
3.08
0.89
0.40
3.15
4.85
3.95
2.38
3.76
3.15
2.61
30
129.55
EPS¥
77.43
80.44
81.52
79.59
71.87
65.23
63.29
57.64
62.70
58.32
143.44
(4.09%)
(2.69%)
—
19.06
EPS growth%
26.90
24.94
26.57
24.92
24.80
25.99
28.23
25.81
27.56
29.64
28.11
27.56
26.28
60
42.32
Bookvalue per sh¥
234.16
239.20
232.02
225.77
212.68
229.12
211.49
208.92
186.24
175.53
51.22
(3.77%)
(3.19%)
—
47.75
FCF per share¥
120.42
132.36
143.11
139.84
161.33
166.54
191.96
187.28
173.94
185.23
159.04
2.80%
3.72%
—
47.66
Dividend per sh¥
252.64
284.63
317.34
357.26
401.57
389.81
407.43
450.40
495.64
590.57
50.95
8.02%
8.69%
—
3.43
Div yield (avg)%
1.63
0.40
1.40
0.40
0.40
0.40
0.40
1.08
4.00
5.75
8.69
1.08
0.74
87
7.71
Payout ratio%
15.27
15.95
15.23
17.20
15.67
15.03
15.79
16.34
19.20
18.06
18.61
16.34
15.87
48
155.4
Shares (diluted)M
152.7
161.4
149.9
148.8
138.9
123.1
116.4
106.0
113.1
117.9
157.0
(3.23%)
(2.82%)
82
19.38
Buyback yield%
11.49
13.65
11.37
9.57
12.22
13.74
15.87
18.80
20.22
17.78
27.30
17.78
13.70
50
1.023
D/E ratiox
0.698
0.724
0.732
0.842
0.872
1.048
1.197
1.345
1.400
1.571
0.982
1.345
0.960
67
39.67
Enterprise value¥B
5.577
5.582
5.291
4.795
5.081
4.804
5.195
5.340
5.555
5.864
50.46
2.91%
(0.55%)
75
9.730
LT debt¥B
42.36
44.11
43.78
42.68
45.37
40.30
38.42
36.42
32.74
32.61
109.0
(6.39%)
(3.53%)
50
Revenue
¥158.2B
8.23%
1.00×
Cost of revenue
¥110.7B
8.23%
1.00×
Operating expenses
¥19.12B
8.87%
1.06×
Goodwill & intangibles
15.34%
Spread over hurdle
11.21%