82.10
Revenue¥B
132.3
141.8
146.4
156.8
167.8
177.9
187.9
196.6
207.3
217.4
90.81
5.31%
5.61%
52
7.82
Revenue growth%
12.31
9.73
8.75
11.74
13.95
13.36
15.91
13.85
12.74
10.31
14.10
13.36
12.52
19
7.67
Gross margin%
14.70
17.17
15.52
18.31
17.14
18.21
16.20
14.77
17.45
18.73
29.04
17.45
17.15
50
17.05
Operating margin%
8.72
7.39
9.25
11.57
12.14
13.44
12.81
11.11
13.66
14.69
22.67
13.44
11.86
18
19.52
Net margin%
25.36
25.54
27.91
30.53
33.12
34.81
33.28
31.10
28.58
31.41
24.31
31.41
30.82
15
17.33
P/E ratio (avg)x
34.89
35.99
41.48
42.56
47.66
53.41
58.55
66.32
72.56
86.43
7.920
66.32
50.54
22
22.46
EV/EBITx
13.73
15.08
16.85
19.65
21.98
21.73
20.91
24.37
23.95
28.33
16.67
23.95
21.32
70
21.93
FCF yield (avg)%
15.12
14.89
16.75
14.84
12.15
11.52
13.25
15.16
12.98
15.19
27.76
13.25
14.87
64
14.73
FCF margin%
23.16
25.25
24.42
23.53
20.73
23.03
23.84
24.86
22.09
23.00
25.44
23.03
23.34
68
0.641
FCF / Net incomex
0.380
0.407
0.431
0.440
0.418
0.373
0.389
0.345
0.351
0.350
0.404
0.351
0.384
28
18.50
ROIC%
9.42
9.19
12.01
12.71
10.80
8.35
7.66
6.20
3.32
6.11
3.32
6.20
8.77
46
28.82
Return on equity%
30.03
29.41
28.04
30.67
30.70
29.85
31.18
30.52
30.70
33.19
16.11
30.70
30.60
30
16.13
Return on assets%
9.96
10.23
9.28
7.56
4.82
5.73
5.01
2.49
0.52
0.40
26.12
2.49
5.37
29
44.74
EPS¥
208.51
200.76
215.29
202.50
229.14
264.58
285.86
270.54
285.80
322.07
49.24
7.05%
5.60%
—
27.49
EPS growth%
6.85
8.58
8.48
10.95
12.31
9.73
7.85
5.48
7.60
9.77
28.28
7.85
8.53
50
95.14
Bookvalue per sh¥
191.48
209.44
231.92
248.00
248.77
280.46
307.53
345.87
386.21
365.01
45.28
7.97%
6.39%
—
160.49
FCF per share¥
69.06
80.73
87.29
98.67
110.38
118.16
118.92
135.58
133.04
147.76
157.16
6.01%
8.29%
—
167.12
Dividend per sh¥
128.30
143.15
171.68
206.69
214.93
219.91
241.35
253.78
268.52
322.18
65.84
8.43%
9.92%
—
5.03
Div yield (avg)%
5.15
3.87
6.32
5.77
8.05
5.42
5.26
4.54
6.97
7.78
24.33
5.42
5.60
84
9.51
Payout ratio%
32.81
31.60
32.64
29.94
32.89
32.96
31.39
28.43
30.39
28.41
29.66
30.39
31.49
60
238.9
Shares (diluted)M
285.1
320.8
345.1
336.8
384.9
387.2
446.1
438.7
451.5
483.4
244.7
4.66%
7.03%
53
14.58
Buyback yield%
12.07
13.99
14.32
15.57
14.58
15.87
13.00
13.42
10.47
8.24
13.96
13.00
13.70
20
0.639
D/E ratiox
0.332
0.341
0.304
0.336
0.361
0.388
0.420
0.404
0.371
0.386
0.903
0.388
0.366
29
106.0
Enterprise value¥B
231.9
230.2
260.0
259.3
256.0
268.2
254.6
258.6
264.2
263.9
152.2
0.61%
1.02%
15
107.7
LT debt¥B
194.6
193.2
189.3
189.7
183.5
201.1
224.1
249.5
240.3
249.1
28.31
6.30%
1.96%
29
Revenue
¥217.4B
5.61%
1.00×
Cost of revenue
¥120.4B
5.39%
0.98×
Operating expenses
¥22.30B
6.09%
1.05×
Cash and investments
16.55%
Spread over hurdle
20.97%