64.65
Revenue¥B
579.0
615.3
643.0
653.3
666.8
677.9
695.5
714.7
758.9
795.5
68.85
3.59%
3.64%
24
13.68
Revenue growth%
12.53
13.63
14.94
13.41
14.87
16.92
14.26
16.91
17.98
20.04
25.86
16.92
14.90
85
10.25
Gross margin%
15.92
13.68
12.29
13.05
12.94
13.40
13.98
15.72
14.03
12.73
19.19
13.98
13.54
61
8.79
Operating margin%
12.10
9.16
11.83
13.23
15.20
17.16
19.23
18.54
18.36
16.79
13.68
18.36
16.00
22
11.69
Net margin%
23.96
22.02
21.40
21.07
23.38
22.28
21.54
22.72
25.05
22.66
9.97
22.66
22.47
33
9.307
P/E ratio (avg)x
28.76
28.52
29.85
32.23
29.43
32.21
34.85
35.99
35.97
37.83
37.67
35.97
32.22
79
28.75
EV/EBITx
15.08
15.26
15.37
14.02
14.14
16.06
16.50
17.93
18.21
17.99
24.66
17.93
15.71
53
23.31
FCF yield (avg)%
26.91
25.71
23.09
24.27
26.01
26.26
24.02
26.45
23.87
21.34
13.59
24.02
24.99
81
21.86
FCF margin%
6.12
4.52
4.51
4.30
3.36
4.19
2.00
1.82
2.74
2.76
2.18
2.74
3.78
17
0.785
FCF / Net incomex
2.108
1.993
1.858
1.829
1.620
1.592
1.577
1.518
1.565
1.616
1.633
1.577
1.618
37
24.63
ROIC%
22.23
22.69
21.27
24.03
25.17
24.82
23.05
23.44
22.29
22.77
26.94
23.05
22.91
46
10.61
Return on equity%
29.96
32.63
30.93
28.59
28.55
30.89
28.76
27.23
28.18
27.72
8.92
28.18
28.68
10
29.66
Return on assets%
34.61
33.65
32.32
30.01
28.33
26.07
23.22
23.23
25.55
23.40
10.80
23.40
27.20
26
60.18
EPS¥
244.69
247.86
250.79
242.20
251.46
281.89
328.04
324.58
381.75
397.73
63.43
9.60%
6.66%
—
9.21
EPS growth%
32.47
32.70
30.28
32.05
32.11
33.00
31.76
29.64
27.39
26.30
24.30
29.64
31.90
8
91.35
Bookvalue per sh¥
32.89
36.29
35.98
37.68
42.29
48.80
55.40
55.76
52.08
49.15
150.07
3.05%
4.96%
—
52.37
FCF per share¥
184.35
184.36
176.15
184.01
197.87
217.79
249.56
285.24
270.90
274.21
170.62
6.74%
3.49%
—
44.53
Dividend per sh¥
102.32
113.03
115.49
106.98
110.24
112.66
105.72
109.70
110.98
112.20
103.81
0.35%
0.25%
—
3.10
Div yield (avg)%
14.43
13.69
15.36
16.88
16.12
13.54
12.41
10.52
9.58
11.17
22.28
11.17
13.62
86
19.81
Payout ratio%
1.98
3.75
1.26
2.61
5.02
2.74
2.32
1.65
2.22
4.66
20.48
2.32
2.47
17
1.386
Shares (diluted)B
1.263
1.203
1.304
1.305
1.362
1.406
1.408
1.464
1.576
1.554
1.415
2.67%
1.45%
20
22.79
Buyback yield%
12.13
10.94
8.44
7.10
7.07
7.68
9.45
7.88
7.11
10.08
5.80
7.88
8.16
43
0.536
D/E ratiox
0.398
0.451
0.502
0.538
0.590
0.570
0.646
0.676
0.703
0.825
0.453
0.676
0.580
73
104.9
Enterprise value¥B
1,044
1,003
1,153
1,115
1,221
1,256
1,437
1,325
1,401
1,414
367.9
2.98%
3.54%
23
262.8
LT debt¥B
521.8
623.1
629.1
660.4
750.5
757.8
895.9
945.3
1,123
1,298
663.2
11.58%
11.17%
18
Revenue
¥795.5B
3.64%
1.00×
Cost of revenue
¥544.0B
3.40%
0.98×
Operating expenses
¥171.4B
3.62%
1.00×
Spread over hurdle
(4.57%)