62.36
Revenue¥B
71.11
76.99
83.15
88.98
95.92
104.4
116.0
124.1
133.4
144.6
67.06
8.56%
8.33%
69
20.18
Revenue growth%
26.02
24.55
26.46
29.13
28.11
29.64
30.25
29.38
30.11
31.45
10.99
30.11
29.25
70
25.90
Gross margin%
16.66
19.33
20.74
21.88
24.65
27.44
29.50
27.14
27.21
24.79
15.91
27.21
24.72
76
15.89
Operating margin%
9.49
11.66
11.52
14.37
16.31
14.40
13.71
12.21
13.75
15.46
18.78
13.75
13.73
19
19.52
Net margin%
23.82
26.61
29.05
28.38
29.23
29.60
29.84
31.76
32.28
32.57
28.28
31.76
29.41
26
29.75
P/E ratio (avg)x
35.06
37.36
42.49
44.98
42.96
46.34
45.01
46.83
48.00
54.57
26.04
46.83
44.99
77
21.26
EV/EBITx
30.75
28.37
26.12
26.01
27.51
24.75
22.39
24.30
26.54
25.21
20.99
24.75
26.07
14
4.28
FCF yield (avg)%
23.98
25.61
28.33
30.01
32.58
34.29
31.87
32.47
29.68
32.07
2.71
32.07
30.94
74
18.30
FCF margin%
11.95
12.21
10.80
13.48
12.41
11.10
9.64
7.18
5.30
4.66
7.18
7.18
10.95
58
1.115
FCF / Net incomex
1.061
0.938
0.875
0.752
0.682
0.723
0.748
0.801
0.817
0.872
0.290
0.801
0.809
37
23.47
ROIC%
8.92
5.93
7.14
6.89
5.93
4.44
4.76
4.16
5.63
5.19
13.00
4.76
5.78
46
21.08
Return on equity%
1.69
4.18
2.25
3.72
2.29
3.09
2.27
1.16
2.53
2.99
8.98
2.53
2.41
37
20.19
Return on assets%
6.98
6.20
7.76
10.67
8.91
10.25
7.26
10.05
10.53
12.48
21.48
10.25
9.48
62
118.61
EPS¥
1,209
1,179
1,306
1,466
1,469
1,523
1,786
1,989
2,306
2,589
127.33
12.00%
8.69%
—
9.61
EPS growth%
6.09
6.08
6.25
5.45
5.47
8.43
5.87
6.11
6.35
6.93
23.77
6.35
6.10
35
549.56
Bookvalue per sh¥
184.48
178.81
160.89
160.30
156.15
134.91
145.32
132.02
127.91
116.00
343.05
(5.77%)
(5.54%)
—
318.78
FCF per share¥
1,219
1,400
1,432
1,583
1,659
1,856
2,224
2,537
2,774
3,241
308.05
14.33%
10.64%
—
648.70
Dividend per sh¥
543.27
479.57
524.44
572.63
562.75
516.63
456.91
495.96
444.51
476.20
453.53
(3.28%)
(1.22%)
—
16.16
Div yield (avg)%
22.69
20.51
18.28
17.88
20.46
23.02
24.55
26.60
28.51
30.38
22.45
26.60
22.85
84
24.01
Payout ratio%
15.36
18.03
18.27
20.44
19.83
22.46
21.48
18.61
19.90
19.60
2.62
19.90
19.72
22
83.22
Shares (diluted)M
83.11
86.43
78.38
82.07
78.28
66.99
57.38
62.29
54.90
58.12
81.60
(5.78%)
(2.70%)
14
14.53
Buyback yield%
17.46
18.44
20.78
21.29
21.61
22.30
22.33
24.59
26.07
24.50
15.79
24.50
21.95
44
0.728
D/E ratiox
1.067
1.156
1.088
1.001
1.076
1.111
1.004
1.013
1.029
1.036
1.415
1.029
1.051
94
60.62
Enterprise value¥B
116.4
115.2
128.8
127.4
150.1
161.2
180.1
209.8
230.7
255.4
104.2
11.22%
8.45%
23
91.96
LT debt¥B
13.05
12.42
14.30
16.35
18.06
16.88
18.86
21.05
20.27
23.12
92.73
5.06%
5.08%
60
Revenue
¥144.6B
8.33%
1.00×
Cost of revenue
¥83.61B
8.23%
0.99×
Operating expenses
¥18.47B
8.21%
0.99×
Goodwill & intangibles
17.37%
Spread over hurdle
16.60%