164.9
Revenue¥B
161.8
166.7
170.2
180.2
188.5
196.1
203.2
212.5
217.2
228.2
177.4
3.89%
4.09%
46
10.97
Revenue growth%
15.40
14.75
13.82
11.58
13.89
14.09
16.17
18.77
16.71
17.36
20.76
16.71
15.07
42
25.46
Gross margin%
1.43
0.40
0.95
2.52
1.92
4.61
4.86
2.25
5.18
6.96
4.22
4.86
2.39
86
4.45
Operating margin%
4.08
1.61
2.28
2.38
0.94
0.40
2.02
4.12
6.62
8.25
28.62
4.12
2.33
53
29.28
Net margin%
8.85
10.09
12.54
14.64
15.83
18.57
17.30
18.45
18.25
17.36
6.18
18.25
16.57
16
30.73
P/E ratio (avg)x
41.17
46.41
49.05
54.14
54.97
63.46
62.77
61.46
61.82
72.22
8.097
62.77
58.22
45
37.81
EV/EBITx
30.48
33.45
38.74
39.27
44.35
48.90
51.96
57.31
55.98
58.88
18.86
55.98
46.62
60
19.81
FCF yield (avg)%
7.96
5.44
4.71
5.33
7.47
5.43
6.79
7.53
5.36
4.70
15.91
5.43
5.44
92
17.61
FCF margin%
4.76
3.97
3.92
3.67
5.63
3.37
3.52
2.98
5.26
5.14
7.36
3.52
3.95
31
0.817
FCF / Net incomex
0.455
0.439
0.489
0.506
0.544
0.626
0.578
0.581
0.572
0.640
1.477
0.581
0.558
30
28.94
ROIC%
22.11
20.05
20.53
22.76
20.93
18.86
20.50
22.09
22.66
22.79
18.03
22.09
21.51
59
17.49
Return on equity%
18.22
18.39
17.66
15.14
17.68
20.47
18.89
19.84
17.28
17.95
23.26
18.89
18.09
67
21.64
Return on assets%
17.03
18.40
15.87
16.42
17.47
19.18
20.11
22.32
21.54
21.91
25.41
21.54
18.79
92
1,154
EPS¥
1,706
2,012
2,404
2,459
2,403
2,792
3,329
3,750
4,124
4,008
1,193
10.78%
9.33%
—
25.33
EPS growth%
9.67
11.02
10.56
8.49
8.13
5.54
3.31
2.93
0.51
0.40
18.33
2.93
6.84
71
1,509
Bookvalue per sh¥
2,920
2,978
3,413
3,731
3,670
4,054
4,489
4,388
4,133
3,875
533.81
1.09%
3.33%
—
1,032
FCF per share¥
1,531
1,725
1,890
1,888
1,703
1,691
1,720
1,909
2,004
2,185
700.61
5.12%
3.48%
—
1,839
Dividend per sh¥
1,610
1,835
1,926
2,296
2,359
2,253
2,199
2,309
2,598
2,518
1,936
1.31%
5.05%
—
26.61
Div yield (avg)%
23.99
24.06
23.57
24.69
27.63
28.95
28.37
26.49
24.79
25.30
25.58
26.49
25.04
91
18.52
Payout ratio%
26.35
25.53
23.71
26.68
24.82
26.79
24.90
24.30
21.33
24.10
26.58
24.30
24.86
69
41.62
Shares (diluted)M
59.50
63.66
69.12
68.89
69.75
65.77
75.96
77.34
90.57
99.52
42.24
7.37%
6.97%
35
5.42
Buyback yield%
27.05
26.29
28.55
26.15
25.42
26.40
28.80
28.12
28.50
27.10
13.77
28.12
27.07
11
0.439
D/E ratiox
0.323
0.331
0.297
0.274
0.300
0.271
0.265
0.290
0.289
0.293
0.666
0.289
0.292
12
75.37
Enterprise value¥B
133.1
123.3
114.1
100.0
108.1
101.7
93.61
100.3
94.38
96.64
89.23
(2.21%)
(3.40%)
18
106.2
LT debt¥B
101.2
110.8
118.3
121.9
111.1
115.8
118.7
101.9
104.7
103.6
108.5
(1.39%)
0.50%
10
Revenue
¥228.2B
4.09%
1.00×
Cost of revenue
¥144.5B
4.03%
0.99×
Operating expenses
¥40.05B
4.59%
1.05×
Goodwill & intangibles
14.88%
Spread over hurdle
41.13%