21.06
Revenue¥B
139.3
145.1
149.8
157.7
162.4
169.1
175.8
186.0
194.3
205.6
23.45
4.83%
4.23%
38
26.38
Revenue growth%
7.91
5.42
7.80
8.61
9.83
8.06
9.09
11.71
13.38
11.44
19.68
11.44
8.85
59
9.71
Gross margin%
25.03
25.90
24.02
24.04
26.53
25.34
23.50
21.94
23.54
26.33
23.46
23.54
24.53
75
22.93
Operating margin%
22.17
24.40
22.65
22.63
25.25
24.24
22.48
24.41
25.19
22.79
24.68
24.24
23.51
79
15.02
Net margin%
2.26
1.17
0.40
2.17
4.38
7.25
7.97
8.74
8.70
7.41
25.59
7.97
5.82
90
26.27
P/E ratio (avg)x
30.02
30.34
28.80
29.03
29.42
28.93
28.36
29.82
29.73
31.93
26.03
29.73
29.57
71
22.69
EV/EBITx
30.54
29.78
31.32
32.26
28.67
30.07
26.81
23.80
22.42
21.47
31.16
23.80
29.23
28
29.64
FCF yield (avg)%
9.01
10.08
9.37
7.24
6.66
7.62
8.53
6.97
7.74
5.48
25.46
7.62
7.68
74
26.41
FCF margin%
25.29
24.35
27.21
26.47
23.82
22.05
23.67
23.35
26.28
29.02
11.90
23.67
24.82
67
1.170
FCF / Net incomex
1.652
1.639
1.618
1.680
1.858
1.759
1.666
1.526
1.757
1.829
1.665
1.757
1.673
50
19.14
ROIC%
22.80
24.14
26.28
25.02
24.63
27.22
25.59
26.21
25.90
26.81
20.03
26.21
25.75
25
9.02
Return on equity%
21.53
22.27
24.94
23.24
23.39
21.72
20.75
21.41
20.14
20.77
24.14
20.77
21.63
14
21.00
Return on assets%
20.06
21.77
24.61
25.79
26.61
27.14
28.49
30.37
28.26
30.35
8.68
28.49
26.87
67
202.52
EPS¥
388.79
380.46
432.91
407.44
431.02
467.80
437.74
456.41
494.13
553.76
224.43
5.14%
4.59%
—
21.82
EPS growth%
16.41
17.63
15.46
18.08
15.08
14.40
14.73
17.68
19.44
16.57
14.74
16.57
16.49
48
89.82
Bookvalue per sh¥
268.92
268.33
283.09
294.81
313.00
283.38
280.32
280.17
297.11
313.35
78.88
0.02%
1.15%
—
179.37
FCF per share¥
142.21
139.31
137.91
131.85
132.57
116.41
103.45
109.72
118.22
112.19
318.35
(3.28%)
(1.75%)
—
328.85
Dividend per sh¥
390.34
408.45
439.86
430.77
409.54
415.44
468.02
449.18
454.00
415.37
103.32
0.28%
1.87%
—
18.04
Div yield (avg)%
6.42
7.83
6.98
5.82
5.01
4.17
4.55
1.62
0.40
0.40
21.47
1.62
4.78
46
4.58
Payout ratio%
9.59
11.90
13.82
15.15
17.35
17.93
19.00
19.69
17.83
19.78
13.21
19.00
17.59
16
449.9
Shares (diluted)M
511.2
482.8
503.2
504.9
552.0
540.3
507.1
588.3
584.5
625.9
468.7
2.55%
2.44%
71
13.81
Buyback yield%
9.33
7.79
8.23
8.32
6.89
6.47
4.66
5.98
5.80
3.43
27.98
5.80
6.68
23
1.151
D/E ratiox
2.006
1.988
1.945
2.239
2.397
2.385
2.549
2.410
2.731
2.595
1.338
2.549
2.391
47
128.6
Enterprise value¥B
171.2
177.4
181.8
199.7
229.8
249.9
243.3
230.1
257.9
291.4
190.0
4.87%
5.22%
84
198.1
LT debt¥B
66.17
73.85
81.82
95.77
93.53
100.7
98.52
111.2
116.0
119.0
156.3
4.94%
5.90%
53
Revenue
¥205.6B
4.23%
1.00×
Cost of revenue
¥99.52B
4.02%
0.98×
Operating expenses
¥42.52B
4.63%
1.04×
Cash and investments
17.50%
Spread over hurdle
36.13%