373.2
Revenue¥B
316.4
335.7
341.2
357.7
371.8
388.9
397.2
403.7
419.7
439.2
412.3
3.39%
3.55%
52
16.47
Revenue growth%
38.58
41.06
41.24
42.88
42.77
44.03
41.09
39.40
37.86
39.11
10.60
39.40
41.08
94
29.14
Gross margin%
26.89
26.30
27.60
25.98
27.40
26.33
29.05
29.33
28.56
29.26
5.83
29.05
27.50
62
13.37
Operating margin%
2.13
3.90
5.86
6.71
4.56
7.00
4.93
5.25
6.49
6.20
28.77
6.20
5.56
21
10.66
Net margin%
15.59
14.70
16.24
14.69
15.06
17.38
18.77
18.43
21.31
23.88
7.54
18.77
16.81
37
25.41
P/E ratio (avg)x
6.010
6.500
6.997
6.969
6.703
7.467
6.820
6.093
6.723
6.252
31.53
6.723
6.713
74
8.386
EV/EBITx
31.26
29.02
28.85
25.79
23.33
22.47
20.82
21.86
23.81
22.55
22.32
22.47
23.57
61
26.19
FCF yield (avg)%
12.92
15.33
17.00
15.71
16.97
16.16
15.23
14.42
16.75
15.20
13.03
15.23
15.52
30
18.14
FCF margin%
23.52
22.76
21.27
22.19
20.31
18.68
19.56
22.49
19.81
17.31
24.34
19.56
20.79
8
0.700
FCF / Net incomex
1.015
1.021
1.065
0.972
0.868
0.918
0.980
0.926
0.854
0.918
1.003
0.918
0.949
7
5.18
ROIC%
23.62
21.32
23.87
22.48
22.17
22.50
19.59
16.96
19.12
21.42
21.38
19.59
21.79
54
6.34
Return on equity%
29.08
31.00
29.39
29.29
26.74
28.58
28.94
28.21
28.94
26.89
26.71
28.58
28.94
29
16.98
Return on assets%
1.57
1.90
1.82
1.74
0.40
2.42
2.00
4.12
5.92
5.66
29.04
4.12
1.95
92
16.22
EPS¥
36.90
40.47
43.56
46.13
45.05
50.35
51.68
58.05
60.47
65.31
16.96
7.71%
7.07%
—
15.34
EPS growth%
19.95
22.54
21.40
21.49
23.05
23.82
25.33
26.31
28.69
27.10
3.72
26.31
23.43
51
16.41
Bookvalue per sh¥
20.21
22.99
22.27
20.53
23.38
21.63
21.00
19.95
22.74
23.08
17.85
(0.25%)
1.24%
—
6.88
FCF per share¥
52.28
62.90
73.27
75.98
88.12
100.70
105.39
115.75
115.66
118.64
26.34
6.13%
9.66%
—
18.39
Dividend per sh¥
45.14
50.85
58.85
60.89
59.01
67.89
70.90
80.55
88.07
96.89
5.39
10.43%
9.55%
—
16.15
Div yield (avg)%
6.60
3.84
2.12
0.40
3.39
2.32
4.16
4.70
4.70
7.26
8.19
4.70
4.00
9
11.85
Payout ratio%
11.04
13.68
12.64
11.52
8.70
10.36
11.14
9.05
9.24
7.21
3.86
9.24
10.70
50
3.420
Shares (diluted)B
4.007
4.475
4.484
5.058
5.524
5.239
5.927
6.253
7.292
7.872
3.422
7.34%
6.96%
93
3.65
Buyback yield%
16.75
18.81
18.23
16.57
16.25
13.69
10.92
8.54
5.94
7.35
14.87
8.54
14.97
64
1.213
D/E ratiox
0.904
0.980
0.891
0.790
0.851
0.791
0.822
0.858
0.754
0.741
0.283
0.791
0.837
68
238.2
Enterprise value¥B
226.2
265.7
304.3
349.3
402.7
429.4
501.4
544.2
583.0
678.2
323.4
10.99%
11.96%
71
59.35
LT debt¥B
300.6
266.7
271.3
300.1
279.2
276.7
269.7
250.6
223.0
216.3
268.0
(4.98%)
(2.97%)
41
Revenue
¥439.2B
3.55%
1.00×
Cost of revenue
¥307.5B
3.64%
1.01×
Operating expenses
¥45.76B
2.77%
0.93×
Goodwill & intangibles
15.27%
Spread over hurdle
(2.66%)