53.78
Revenue¥B
70.82
72.48
75.16
78.45
82.73
87.36
89.63
96.06
98.29
101.1
54.94
4.10%
4.05%
65
4.10
Revenue growth%
15.75
14.59
14.10
15.89
14.38
15.42
13.02
13.43
11.64
12.74
20.81
13.02
14.24
17
27.20
Gross margin%
14.08
14.84
14.66
15.18
12.41
11.70
9.51
8.49
5.51
7.50
28.10
8.49
12.05
52
22.64
Operating margin%
25.34
26.35
24.71
23.39
24.27
21.41
20.89
19.67
20.97
23.80
21.87
20.97
23.60
25
14.11
Net margin%
25.02
24.08
21.59
19.79
19.91
18.67
18.05
20.75
20.14
20.18
2.63
20.14
20.16
50
7.543
P/E ratio (avg)x
49.24
48.75
47.16
47.48
54.25
51.50
60.60
58.68
62.93
60.95
32.17
60.60
52.87
59
31.50
EV/EBITx
35.26
40.91
42.96
43.70
42.99
48.37
48.99
50.20
60.56
61.88
16.61
50.20
46.04
66
15.31
FCF yield (avg)%
30.32
32.23
32.58
31.16
29.86
28.18
25.20
25.86
26.71
26.74
21.59
26.71
29.02
70
20.08
FCF margin%
13.42
14.01
12.02
13.81
14.25
12.89
15.20
16.42
13.50
14.59
25.08
14.59
13.91
21
0.327
FCF / Net incomex
1.486
1.375
1.477
1.274
1.191
1.041
1.126
1.166
1.041
1.013
1.449
1.041
1.178
11
13.88
ROIC%
17.98
19.37
20.13
18.27
16.47
15.97
16.18
13.73
12.40
14.07
20.81
14.07
16.33
85
20.63
Return on equity%
9.33
8.46
11.34
11.51
11.81
14.02
14.63
14.56
14.26
11.81
23.25
14.26
11.81
10
9.77
Return on assets%
26.78
25.56
24.46
26.74
28.49
29.55
28.31
27.24
26.32
24.92
23.69
27.24
26.76
61
105.64
EPS¥
149.54
150.15
153.54
163.20
176.98
174.40
180.62
179.54
188.44
182.91
108.59
0.66%
2.87%
—
8.84
EPS growth%
33.33
32.77
32.75
33.09
35.28
34.13
31.67
29.98
27.25
24.65
29.48
29.98
32.76
94
152.46
Bookvalue per sh¥
153.88
157.90
177.36
205.18
236.61
258.72
308.28
370.27
376.90
376.34
240.90
9.73%
11.09%
—
316.44
FCF per share¥
375.76
429.92
392.15
382.88
387.30
381.31
420.76
387.69
403.59
424.45
174.63
1.85%
2.30%
—
217.69
Dividend per sh¥
216.03
242.71
234.58
248.20
247.98
281.30
293.57
333.34
331.36
349.17
233.02
7.08%
6.60%
—
10.00
Div yield (avg)%
20.73
21.05
22.01
20.84
22.69
21.45
18.61
20.11
17.42
15.07
27.92
18.61
20.78
71
16.20
Payout ratio%
20.33
22.33
20.91
17.95
20.59
20.26
21.95
22.61
23.21
22.35
26.89
22.35
21.43
46
174.8
Shares (diluted)M
179.7
191.8
194.4
213.3
214.5
207.5
197.9
220.5
233.9
218.5
171.3
0.38%
2.40%
77
10.58
Buyback yield%
29.23
30.70
28.92
29.34
28.60
29.12
30.57
30.92
33.09
35.48
13.12
30.92
29.95
22
0.454
D/E ratiox
0.918
0.940
0.962
1.026
0.904
0.953
1.002
0.912
0.866
0.885
1.122
0.912
0.929
29
37.10
Enterprise value¥B
158.0
166.8
167.5
170.1
177.4
196.8
229.9
262.6
293.6
337.1
3.526
13.70%
8.27%
6
69.60
LT debt¥B
72.26
78.98
83.49
78.00
72.04
69.99
71.09
62.53
68.58
66.05
11.52
(1.72%)
(1.10%)
74
Revenue
¥101.1B
4.05%
1.00×
Cost of revenue
¥63.23B
4.10%
1.00×
Operating expenses
¥12.22B
4.19%
1.01×
Goodwill & intangibles
15.41%
Return on capital
126.08%
Spread over hurdle
117.88%