94.41
Revenue¥B
229.1
232.6
243.6
248.1
261.2
264.0
267.3
270.6
281.5
292.7
100.5
2.30%
2.81%
90
15.35
Revenue growth%
26.96
28.48
26.07
23.70
25.72
28.57
27.96
29.20
26.26
28.48
23.97
28.48
27.46
9
5.63
Gross margin%
22.11
22.31
19.51
20.71
18.29
19.30
18.35
17.67
16.44
16.21
3.34
17.67
18.83
88
15.33
Operating margin%
0.40
2.96
5.88
3.89
3.73
4.16
4.47
6.47
8.45
9.55
23.48
6.47
4.32
46
12.93
Net margin%
11.77
12.77
10.52
10.29
10.53
10.95
8.95
8.55
8.81
7.26
18.40
8.81
10.41
77
11.80
P/E ratio (avg)x
15.11
15.16
16.28
17.18
18.68
16.47
15.70
15.14
14.14
14.13
8.400
15.14
15.43
45
22.00
EV/EBITx
11.35
12.30
12.68
14.43
14.15
13.59
12.34
12.20
11.67
12.14
10.45
12.20
12.32
36
8.96
FCF yield (avg)%
7.44
5.82
6.98
8.59
8.04
9.08
7.71
5.21
4.25
4.24
23.48
5.21
7.21
38
12.85
FCF margin%
22.84
23.34
25.19
23.87
21.06
20.73
22.73
22.45
21.66
21.78
21.14
21.78
22.59
81
1.012
FCF / Net incomex
1.904
2.061
2.090
2.437
2.501
2.877
3.158
3.519
3.966
4.063
1.363
3.519
2.689
55
11.54
ROIC%
16.02
17.22
18.83
18.63
21.12
21.53
23.32
20.50
19.54
21.34
6.27
21.34
20.02
87
24.09
Return on equity%
7.82
9.05
10.77
8.39
6.63
8.24
10.64
8.06
9.84
11.99
4.17
9.84
8.72
30
12.52
Return on assets%
18.03
17.29
17.44
19.94
18.01
16.15
13.51
11.53
8.87
9.77
15.06
11.53
16.72
73
123.57
EPS¥
222.09
234.46
257.49
306.38
343.88
370.25
426.04
441.01
530.15
618.20
129.14
12.45%
12.81%
—
17.08
EPS growth%
28.96
31.03
31.43
31.13
33.84
34.60
31.86
32.66
30.74
28.83
6.78
31.86
31.28
38
169.30
Bookvalue per sh¥
88.02
89.59
90.23
98.43
90.21
84.14
82.10
84.30
91.03
94.21
121.82
0.87%
0.16%
—
39.17
FCF per share¥
74.53
66.82
65.42
58.66
51.51
46.53
41.91
43.18
46.17
44.21
179.40
(3.01%)
(5.71%)
—
152.99
Dividend per sh¥
148.69
162.22
165.40
174.59
170.61
184.67
182.26
193.10
174.13
163.01
134.90
(0.91%)
1.13%
—
14.60
Div yield (avg)%
20.89
18.17
18.99
21.44
24.19
24.09
23.41
25.99
26.77
28.25
18.22
25.99
23.75
39
3.30
Payout ratio%
24.89
22.84
23.75
21.34
19.85
18.45
16.16
16.32
15.82
15.41
15.50
16.16
19.15
94
340.2
Shares (diluted)M
565.2
576.1
591.8
607.8
624.5
650.0
756.3
739.5
805.3
862.1
336.0
6.66%
6.07%
92
4.51
Buyback yield%
20.60
20.06
17.35
14.36
12.77
12.07
10.42
9.98
12.02
11.42
4.41
11.42
12.42
42
1.291
D/E ratiox
0.958
0.835
0.825
0.892
0.821
0.815
0.772
0.687
0.660
0.675
0.755
0.687
0.818
33
33.86
Enterprise value¥B
59.78
65.65
69.26
78.25
83.40
88.32
89.48
94.65
107.4
103.0
206.7
4.31%
5.14%
42
125.3
LT debt¥B
375.3
364.6
413.7
422.5
460.5
540.8
549.2
620.3
671.4
769.4
102.3
10.81%
8.88%
17
Revenue
¥292.7B
2.81%
1.00×
Cost of revenue
¥191.2B
2.65%
0.98×
Operating expenses
¥37.73B
3.33%
1.05×
Spread over hurdle
(0.77%)