120.4
Revenue¥B
110.3
108.3
111.0
113.5
113.8
116.3
118.2
120.5
119.0
117.0
129.8
0.55%
0.64%
43
24.44
Revenue growth%
11.44
11.89
13.69
12.19
13.42
13.06
10.91
10.35
9.36
10.68
23.38
10.68
11.67
58
9.59
Gross margin%
15.39
15.91
15.33
17.35
16.34
18.42
16.12
16.95
19.38
19.83
17.71
18.42
16.64
49
26.62
Operating margin%
21.00
18.58
20.57
18.57
17.91
19.21
19.23
21.00
20.83
19.79
4.35
19.79
19.51
64
12.89
Net margin%
21.02
21.26
20.53
19.90
21.60
23.67
23.94
25.26
25.72
26.24
6.87
25.26
22.63
12
30.73
P/E ratio (avg)x
23.70
24.17
23.14
24.46
26.07
24.71
25.11
24.00
23.53
21.47
32.83
24.00
24.08
50
9.770
EV/EBITx
13.01
13.02
13.88
14.66
15.64
15.53
13.55
12.13
10.68
11.63
27.90
12.13
13.28
75
25.44
FCF yield (avg)%
5.67
3.65
4.72
3.07
1.80
0.45
0.40
0.62
0.40
0.40
21.54
0.40
1.21
89
4.01
FCF margin%
0.40
2.66
0.40
2.08
4.68
3.63
3.10
2.06
3.20
3.88
11.36
3.20
2.88
27
1.649
FCF / Net incomex
1.788
1.993
2.372
2.743
2.688
2.656
2.820
3.117
3.569
3.656
1.181
3.117
2.716
59
15.38
ROIC%
9.15
10.57
7.80
10.30
11.15
12.77
12.90
12.35
14.53
15.65
28.36
12.90
11.75
21
16.02
Return on equity%
19.17
19.39
17.09
16.30
14.31
12.30
12.40
11.51
13.02
15.65
12.21
12.40
14.98
30
18.90
Return on assets%
29.29
28.20
26.18
28.24
26.46
23.80
21.71
24.38
22.38
21.21
18.13
22.38
25.28
53
114.54
EPS¥
22.77
22.09
23.46
24.32
27.60
28.63
30.56
31.25
34.01
33.87
125.77
4.18%
3.62%
—
16.66
EPS growth%
2.46
3.24
4.68
2.47
2.00
0.53
0.40
1.73
0.40
0.40
13.70
0.40
1.87
88
92.77
Bookvalue per sh¥
20.71
22.88
27.42
28.46
31.45
37.03
42.44
50.89
52.41
53.98
90.42
11.41%
10.17%
—
68.71
FCF per share¥
142.60
139.27
158.61
155.91
179.72
188.53
183.49
197.55
192.30
194.84
117.04
1.63%
4.23%
—
138.05
Dividend per sh¥
69.00
74.21
78.01
70.95
74.82
76.26
85.01
85.21
88.22
88.01
156.62
3.30%
1.28%
—
12.55
Div yield (avg)%
17.91
15.27
13.29
14.63
13.17
14.47
16.18
14.65
14.16
11.21
14.36
14.47
14.55
50
15.78
Payout ratio%
24.16
26.10
28.26
30.71
32.11
29.30
30.11
28.91
31.20
31.27
8.03
30.11
29.71
5
619.1
Shares (diluted)M
690.7
755.2
692.4
646.7
687.2
676.7
691.2
692.0
748.6
811.4
626.3
3.38%
2.06%
84
3.72
Buyback yield%
22.25
20.12
20.01
20.91
23.51
21.97
19.77
17.78
19.12
21.83
9.37
19.77
20.52
7
1.224
D/E ratiox
1.166
1.130
1.144
1.065
1.103
1.149
1.095
1.047
1.043
1.191
0.611
1.095
1.116
42
138.9
Enterprise value¥B
71.01
73.44
73.04
78.64
74.26
74.26
77.29
72.41
66.65
64.90
14.73
(2.66%)
0.07%
76
138.1
LT debt¥B
75.91
74.35
77.34
75.77
79.98
86.74
79.45
77.19
81.49
87.08
100.1
1.72%
1.65%
40
Revenue
¥117.0B
0.64%
1.00×
Cost of revenue
¥56.77B
0.65%
1.00×
Operating expenses
¥21.32B
0.84%
1.02×
Cash and investments
17.45%
Spread over hurdle
(0.14%)