424.0
Revenue¥B
369.4
393.7
408.3
421.6
438.1
459.3
489.0
520.0
548.7
576.0
457.2
5.62%
5.12%
76
9.39
Revenue growth%
32.18
29.40
29.66
27.56
24.90
26.99
25.15
25.63
23.98
24.19
12.75
25.15
26.31
67
29.68
Gross margin%
24.03
25.33
25.63
25.80
27.21
25.53
23.46
24.37
22.17
23.75
17.07
23.75
24.85
53
12.85
Operating margin%
6.83
5.66
4.63
4.10
1.54
2.77
3.64
4.88
4.87
6.62
2.48
4.87
4.75
68
14.14
Net margin%
26.85
27.81
27.51
28.52
27.77
27.64
27.08
25.63
27.49
28.79
8.61
27.49
27.57
17
12.49
P/E ratio (avg)x
46.81
56.09
58.48
59.09
60.41
66.73
73.65
72.73
71.31
79.12
8.960
72.73
63.57
72
37.41
EV/EBITx
6.977
6.500
5.963
5.888
6.388
5.933
6.397
5.604
5.033
4.388
8.383
5.604
5.948
8
28.34
FCF yield (avg)%
3.57
2.83
3.01
5.99
4.27
1.30
0.40
0.40
0.40
1.12
28.53
0.40
2.07
83
19.80
FCF margin%
13.11
13.55
11.83
10.91
13.44
14.44
14.29
15.64
14.49
12.55
21.41
14.44
13.50
20
1.480
FCF / Net incomex
1.653
1.470
1.332
1.311
1.387
1.308
1.384
1.514
1.576
1.603
0.341
1.514
1.428
6
9.05
ROIC%
33.82
33.43
30.83
28.39
27.35
29.83
28.56
27.96
29.00
27.92
7.11
28.56
28.78
90
8.87
Return on equity%
9.26
8.26
6.18
6.49
8.97
7.71
8.09
5.71
4.91
3.31
2.99
5.71
7.10
82
25.72
Return on assets%
24.16
25.62
25.19
25.69
26.08
26.18
23.55
21.15
21.37
23.78
22.24
23.55
24.68
14
100.22
EPS¥
227.83
216.99
238.89
232.00
221.79
227.16
251.32
277.24
276.06
270.77
110.76
4.07%
0.53%
—
19.81
EPS growth%
5.51
5.04
3.94
6.60
5.54
5.86
7.46
9.44
6.50
6.19
24.11
6.50
6.02
22
65.70
Bookvalue per sh¥
188.34
179.05
156.51
143.04
142.98
140.57
123.00
115.89
121.84
115.84
203.55
(4.12%)
(5.72%)
—
143.32
FCF per share¥
144.13
158.27
164.15
177.24
189.83
188.87
185.22
186.72
171.70
184.84
59.25
(0.53%)
3.22%
—
163.11
Dividend per sh¥
505.50
565.39
619.43
714.81
766.05
815.43
934.88
978.97
1,044
1,188
62.75
9.18%
10.22%
—
28.32
Div yield (avg)%
15.87
13.78
16.42
17.74
17.51
20.24
20.08
21.76
23.50
22.00
4.54
21.76
18.91
64
5.99
Payout ratio%
11.54
12.72
12.05
9.74
9.04
11.77
13.13
10.88
12.55
11.38
11.85
11.77
11.65
80
1.041
Shares (diluted)B
0.894
0.802
0.729
0.725
0.678
0.621
0.607
0.559
0.554
0.503
1.037
(5.80%)
(4.84%)
14
9.07
Buyback yield%
4.41
3.30
1.03
1.57
0.40
1.32
2.58
5.06
4.97
7.48
18.30
4.97
2.94
82
0.901
D/E ratiox
2.010
2.191
2.182
2.387
2.380
2.491
2.442
2.410
2.576
2.818
0.420
2.491
2.399
87
359.5
Enterprise value¥B
487.0
479.2
539.6
572.0
514.7
553.4
584.1
599.1
621.2
623.7
46.85
3.91%
1.83%
21
519.1
LT debt¥B
104.4
101.6
112.4
106.3
96.78
96.55
105.7
96.56
100.3
106.9
451.9
2.01%
(1.00%)
15
Revenue
¥576.0B
5.12%
1.00×
Cost of revenue
¥279.7B
5.29%
1.02×
Operating expenses
¥136.2B
4.78%
0.97×
Goodwill & intangibles
16.88%
Spread over hurdle
(2.96%)