171.3
Revenue¥B
93.56
98.46
105.7
112.4
119.4
125.3
134.1
141.6
150.6
156.3
178.6
5.55%
6.02%
80
2.66
Revenue growth%
12.59
10.16
7.27
6.03
4.96
3.14
0.71
0.40
0.40
0.40
24.03
0.40
4.05
87
2.81
Gross margin%
18.22
17.14
16.49
17.52
16.43
19.05
16.91
18.04
19.38
19.33
12.92
19.05
17.78
33
23.80
Operating margin%
18.36
18.42
16.10
16.10
16.81
14.20
13.39
11.57
13.72
12.97
19.47
13.39
15.15
64
6.97
Net margin%
10.90
13.07
15.95
14.05
12.01
12.47
11.34
12.83
12.93
12.35
5.52
12.47
12.65
36
24.13
P/E ratio (avg)x
43.26
41.22
41.82
38.09
42.34
41.92
44.19
41.90
46.63
43.36
19.84
43.36
42.13
93
17.40
EV/EBITx
38.96
44.58
52.99
54.53
54.65
63.00
73.42
85.58
84.04
85.02
37.38
84.04
58.82
74
20.47
FCF yield (avg)%
14.30
13.47
10.75
9.76
11.11
12.60
10.30
12.65
12.79
13.23
3.13
12.65
12.63
80
20.85
FCF margin%
17.44
17.70
16.00
13.64
12.51
11.91
11.39
9.29
8.27
8.40
23.41
9.29
12.21
61
1.414
FCF / Net incomex
2.024
1.917
1.868
1.807
1.906
2.076
2.260
2.451
2.635
2.433
1.247
2.433
2.050
42
7.46
ROIC%
33.73
33.14
35.56
38.25
39.75
40.69
42.99
45.32
47.18
47.61
5.11
45.32
40.22
67
22.12
Return on equity%
27.67
29.41
26.56
28.12
28.83
29.75
31.43
34.14
33.05
32.68
17.57
32.68
29.58
58
28.54
Return on assets%
21.40
19.16
17.42
15.09
12.42
14.77
12.92
10.19
7.84
10.21
2.57
10.21
13.85
20
15,915
EPS¥
16,074
14,505
14,187
15,111
13,736
14,109
13,956
12,998
13,105
13,220
16,421
(0.76%)
(0.74%)
—
11.66
EPS growth%
16.90
18.12
20.34
18.29
19.74
20.06
17.73
15.14
16.10
18.42
28.70
17.73
18.20
21
9,158
Bookvalue per sh¥
15,889
17,130
17,382
17,540
17,877
18,576
18,954
21,324
20,691
19,292
15,366
1.53%
2.66%
—
9,560
FCF per share¥
10,229
9,568
9,505
9,458
10,195
9,876
9,880
10,636
10,379
10,374
3,860
0.35%
(0.52%)
—
14,117
Dividend per sh¥
8,487
8,323
7,622
8,103
8,522
7,667
7,410
6,817
6,350
6,271
3,139
(5.95%)
(2.76%)
—
11.22
Div yield (avg)%
23.56
22.30
24.18
21.20
21.05
23.07
21.65
23.22
26.21
24.14
16.78
23.22
23.14
20
11.08
Payout ratio%
5.55
4.69
6.88
3.94
4.44
6.67
8.92
8.58
10.39
13.15
3.01
8.92
6.78
17
8.894
Shares (diluted)M
11.43
12.93
14.49
16.20
16.59
17.96
20.20
22.51
24.60
26.78
8.729
10.05%
9.11%
88
15.97
Buyback yield%
17.95
18.13
15.68
13.63
16.25
17.80
19.11
18.36
16.18
13.68
3.33
17.80
17.03
24
0.731
D/E ratiox
1.309
1.588
1.799
2.075
2.306
2.451
2.515
2.947
2.967
3.049
1.251
2.947
2.378
72
188.0
Enterprise value¥B
168.7
162.5
163.9
172.1
160.4
151.8
150.4
152.0
138.3
139.1
144.0
(2.81%)
(2.57%)
39
206.7
LT debt¥B
219.8
228.3
234.5
237.9
256.1
297.4
340.7
413.8
457.7
458.0
185.3
12.33%
9.21%
10
Revenue
¥156.3B
6.02%
1.00×
Cost of revenue
¥104.9B
5.91%
0.99×
Operating expenses
¥34.90B
5.88%
0.99×
Goodwill & intangibles
16.93%
Spread over hurdle
(3.01%)