90.62
Revenue¥B
123.4
122.6
123.7
126.6
129.8
133.8
132.5
135.2
132.8
135.4
97.48
0.86%
1.11%
73
11.46
Revenue growth%
23.10
22.66
22.88
24.54
23.56
25.93
23.24
24.88
24.76
22.59
6.91
24.76
23.40
59
11.14
Gross margin%
16.62
15.59
18.09
17.73
16.08
17.88
18.69
17.44
18.22
20.25
6.14
18.22
17.80
6
7.70
Operating margin%
6.23
5.25
5.08
3.15
5.88
6.49
5.62
2.80
0.57
3.36
27.04
3.36
5.16
55
12.14
Net margin%
7.50
6.32
5.95
7.95
8.50
9.14
10.24
10.04
11.08
10.85
8.10
10.24
8.82
63
28.57
P/E ratio (avg)x
15.89
14.27
14.08
13.40
13.14
14.30
14.41
12.49
11.30
9.940
17.75
12.49
13.74
76
29.25
EV/EBITx
19.22
20.24
20.96
22.48
21.04
23.49
25.30
23.05
23.77
22.40
21.24
23.49
22.44
95
8.57
FCF yield (avg)%
10.20
12.41
11.42
11.87
14.80
16.42
15.50
14.30
15.85
17.39
24.43
15.85
14.55
85
13.24
FCF margin%
11.32
13.27
11.36
12.29
14.59
13.04
12.60
10.51
12.35
13.65
27.78
12.60
12.47
86
1.337
FCF / Net incomex
0.865
0.865
0.941
0.950
0.846
0.836
0.827
0.835
0.795
0.692
1.050
0.827
0.841
45
14.23
ROIC%
13.13
15.98
18.84
17.86
20.69
22.99
24.50
25.66
27.64
25.85
19.44
25.66
21.84
61
25.13
Return on equity%
9.75
10.80
8.34
10.50
12.42
10.02
12.08
13.93
16.51
14.78
16.71
13.93
11.44
12
2.62
Return on assets%
29.30
28.84
29.11
27.25
25.33
27.53
30.29
30.43
27.83
25.77
6.03
27.83
28.33
16
33.18
EPS¥
22.25
23.40
25.73
26.08
26.50
28.34
31.60
36.73
36.47
41.30
34.81
9.28%
6.95%
—
10.83
EPS growth%
3.30
0.47
2.25
4.29
2.20
1.47
0.40
0.40
1.85
2.99
4.36
1.47
2.03
56
12.82
Bookvalue per sh¥
57.14
50.88
55.82
51.71
47.18
41.75
39.36
38.23
38.76
36.88
71.16
(4.81%)
(5.59%)
—
63.15
FCF per share¥
15.42
14.25
15.94
16.69
17.31
19.80
19.80
18.56
17.06
16.03
27.96
(1.52%)
(0.38%)
—
13.02
Dividend per sh¥
51.92
57.24
52.66
58.51
51.50
52.14
51.95
46.22
41.18
38.88
54.13
(5.47%)
(2.81%)
—
14.88
Div yield (avg)%
24.74
23.41
24.04
22.24
21.96
24.01
26.38
26.07
27.77
26.59
10.61
26.38
24.39
90
25.96
Payout ratio%
11.27
9.13
10.32
12.22
10.63
10.23
9.08
10.56
10.51
8.79
18.31
10.23
10.41
79
572.2
Shares (diluted)M
625.4
568.1
574.6
581.3
622.7
691.0
718.8
747.8
785.7
800.5
583.5
5.15%
2.67%
87
9.72
Buyback yield%
14.36
13.46
10.68
12.09
13.25
11.73
11.87
11.51
13.84
15.77
13.42
11.87
12.67
54
0.160
D/E ratiox
1.402
1.665
1.904
1.991
2.198
2.180
2.555
2.825
2.967
3.562
1.526
2.825
2.189
7
14.67
Enterprise value¥B
35.15
32.78
31.20
28.67
31.31
35.13
32.45
33.76
34.56
35.60
93.29
2.60%
0.12%
28
19.29
LT debt¥B
25.74
23.97
22.61
24.76
26.92
24.86
27.17
27.07
26.65
24.30
130.6
(2.02%)
(1.66%)
73
Revenue
¥135.4B
1.11%
1.00×
Cost of revenue
¥92.40B
1.18%
1.01×
Operating expenses
¥15.72B
1.85%
1.08×
Goodwill & intangibles
14.64%
Spread over hurdle
16.74%