150.6
Revenue¥B
247.3
262.9
281.7
306.8
326.6
347.4
371.4
402.3
429.0
463.9
165.5
7.27%
7.27%
67
10.46
Revenue growth%
19.73
19.74
16.86
18.24
16.49
16.29
14.43
11.73
13.85
15.37
7.44
14.43
16.39
93
18.71
Gross margin%
9.93
12.31
9.54
12.28
10.72
10.34
12.58
14.21
11.64
13.90
27.11
12.58
11.96
18
6.81
Operating margin%
19.42
21.00
19.71
19.29
20.55
22.27
24.67
24.94
26.10
26.80
14.88
24.94
21.64
25
2.69
Net margin%
19.16
21.42
22.54
21.13
20.20
19.83
18.03
16.87
18.87
21.04
8.28
18.87
20.02
88
13.60
P/E ratio (avg)x
17.99
16.33
17.05
14.98
13.88
11.81
11.02
11.97
10.29
9.399
10.84
11.02
12.92
61
33.71
EV/EBITx
13.46
16.09
16.93
17.57
19.86
23.59
23.10
25.75
28.60
33.93
8.613
25.75
21.48
8
2.60
FCF yield (avg)%
31.29
31.68
30.09
31.81
32.38
33.13
35.64
33.53
33.87
36.04
16.54
33.87
32.76
80
6.48
FCF margin%
29.72
27.96
29.89
27.63
28.85
26.91
27.58
28.14
28.20
27.94
18.17
27.94
28.05
47
1.198
FCF / Net incomex
1.737
1.815
1.855
2.018
2.281
2.558
2.365
2.390
2.614
2.939
1.747
2.558
2.323
79
10.76
ROIC%
22.52
20.34
20.14
19.77
19.03
20.45
18.64
21.60
24.30
22.54
9.23
21.60
20.39
85
5.42
Return on equity%
28.00
27.45
27.91
26.86
26.64
26.64
27.43
30.37
32.45
32.56
5.05
30.37
27.68
95
24.62
Return on assets%
16.30
14.97
13.77
13.20
12.64
9.70
6.87
3.93
3.26
3.19
24.16
3.93
11.17
42
90.43
EPS¥
95.00
83.42
79.84
73.19
78.75
68.19
70.77
66.12
65.79
56.61
97.01
(6.39%)
(4.38%)
—
25.61
EPS growth%
8.82
6.21
4.85
7.85
6.21
8.26
8.95
10.91
12.58
14.19
18.49
10.91
8.54
19
70.67
Bookvalue per sh¥
33.99
36.01
31.33
28.63
28.39
25.99
25.40
26.76
28.15
27.06
148.56
(0.95%)
(1.31%)
—
75.06
FCF per share¥
149.54
157.57
163.57
154.98
153.97
134.02
124.36
131.47
131.60
119.01
109.44
(5.02%)
(1.58%)
—
93.45
Dividend per sh¥
165.31
158.67
160.20
151.63
147.96
149.43
156.31
177.93
183.79
176.03
41.51
3.53%
0.33%
—
13.35
Div yield (avg)%
15.78
15.17
17.54
15.85
16.27
13.59
15.07
13.34
12.56
10.60
8.30
13.34
15.12
90
13.56
Payout ratio%
13.95
11.59
11.94
10.24
12.88
10.61
12.10
9.96
10.72
11.47
3.77
10.72
11.53
8
0.996
Shares (diluted)B
1.242
1.226
1.172
1.040
1.036
1.051
1.159
1.127
1.170
1.084
0.989
0.90%
(0.41%)
71
21.29
Buyback yield%
16.88
17.53
19.77
22.25
24.06
24.20
25.87
25.84
24.94
24.97
29.80
24.97
24.13
7
0.321
D/E ratiox
1.378
1.280
1.343
1.309
1.465
1.625
1.747
1.615
1.528
1.649
0.695
1.625
1.496
60
300.1
Enterprise value¥B
355.4
393.9
392.4
377.1
391.1
431.0
463.4
529.7
515.5
475.0
266.3
3.96%
3.72%
54
89.43
LT debt¥B
156.1
155.2
177.7
208.4
240.8
281.2
264.0
296.0
316.7
362.2
334.8
8.51%
10.39%
25
Revenue
¥463.9B
7.27%
1.00×
Cost of revenue
¥284.7B
7.23%
1.00×
Operating expenses
¥92.27B
6.95%
0.97×
Cash and investments
17.96%
Spread over hurdle
11.15%