6.159
Revenue¥B
30.02
31.34
32.29
33.76
35.40
37.63
40.07
41.44
43.77
46.04
6.434
5.39%
4.85%
11
13.87
Revenue growth%
11.73
12.78
11.37
10.04
8.13
8.08
6.83
6.86
4.09
6.60
29.13
6.83
8.10
35
22.31
Gross margin%
19.17
20.50
21.91
20.46
18.10
20.33
20.16
17.20
19.00
18.41
16.77
19.00
19.66
78
25.21
Operating margin%
32.48
31.95
29.51
30.95
33.95
35.92
35.35
37.39
39.63
36.81
4.75
36.81
34.65
66
10.83
Net margin%
20.61
21.71
23.20
21.74
20.42
21.39
21.81
23.60
21.16
19.98
28.07
21.39
21.55
35
17.42
P/E ratio (avg)x
18.50
19.72
20.40
20.56
19.14
21.36
20.37
21.38
20.37
19.41
37.42
20.37
20.37
42
23.69
EV/EBITx
28.26
25.84
22.18
20.11
19.32
17.25
16.51
17.35
17.85
17.41
19.03
17.35
18.58
39
15.46
FCF yield (avg)%
20.96
20.33
17.86
18.80
17.21
19.07
20.17
20.74
19.38
21.80
23.61
20.17
19.77
77
17.81
FCF margin%
20.72
20.60
23.11
25.46
26.26
25.30
24.83
22.87
23.97
22.03
25.22
23.97
23.54
32
1.400
FCF / Net incomex
2.302
2.551
2.891
3.465
3.828
4.409
4.922
4.960
4.903
5.785
1.609
4.922
4.118
90
9.24
ROIC%
6.21
4.05
6.25
9.17
9.27
11.29
12.70
12.32
10.95
9.21
14.88
11.29
9.24
67
24.05
Return on equity%
19.84
20.44
23.17
24.97
25.52
26.07
24.23
24.33
22.51
25.33
6.04
24.33
24.28
41
15.00
Return on assets%
15.30
16.94
14.17
16.94
18.69
16.09
17.92
19.72
22.59
20.03
6.23
19.72
17.43
38
70.61
EPS¥
52.33
47.44
41.97
36.01
32.58
31.05
27.37
26.32
27.13
23.66
73.98
(6.19%)
(8.21%)
—
22.58
EPS growth%
23.51
21.04
23.24
24.28
22.91
22.67
21.38
21.10
23.42
24.80
28.69
22.67
23.08
17
92.60
Bookvalue per sh¥
96.65
111.59
116.72
125.59
141.57
132.75
133.86
149.11
158.48
154.67
52.38
1.79%
4.68%
—
64.38
FCF per share¥
67.53
73.58
71.75
71.01
66.48
76.60
71.78
68.88
75.91
85.37
33.90
5.13%
3.39%
—
94.84
Dividend per sh¥
58.38
53.99
54.43
51.32
45.79
45.80
49.72
46.29
50.38
54.85
79.75
3.68%
(0.82%)
—
29.40
Div yield (avg)%
10.94
13.01
14.96
13.47
13.67
14.24
16.23
16.73
17.79
16.15
8.51
16.23
14.60
88
10.28
Payout ratio%
25.44
22.95
25.94
27.62
27.64
26.77
29.09
30.11
29.87
30.20
11.85
29.87
27.63
20
87.00
Shares (diluted)M
121.5
138.4
129.4
139.8
156.1
160.5
163.4
173.2
176.6
203.6
89.29
5.46%
5.69%
38
11.25
Buyback yield%
22.83
22.86
20.36
18.21
19.34
19.48
22.19
21.59
20.67
19.81
25.28
20.67
20.52
38
1.642
D/E ratiox
1.346
1.454
1.644
1.748
1.786
1.692
1.690
1.904
2.102
2.362
0.644
1.904
1.720
78
12.13
Enterprise value¥B
32.15
36.00
34.06
34.59
36.87
36.01
36.59
40.17
39.08
44.22
4.047
3.70%
3.65%
9
18.71
LT debt¥B
32.22
35.72
32.69
34.46
34.17
31.70
32.53
29.29
27.62
25.89
8.311
(5.40%)
(0.99%)
87
Revenue
¥46.04B
4.85%
1.00×
Cost of revenue
¥32.05B
4.79%
0.99×
Operating expenses
¥5.448B
5.02%
1.02×
Goodwill & intangibles
20.03%
Cash and investments
18.62%
Spread over hurdle
17.67%