495.8
Revenue¥B
463.8
488.4
508.4
537.1
573.6
609.4
634.5
655.1
691.7
727.6
547.6
4.87%
5.21%
28
19.42
Revenue growth%
6.11
3.83
1.90
0.40
0.91
0.40
0.40
0.98
1.06
3.44
29.14
0.98
1.02
72
11.88
Gross margin%
13.36
15.17
14.31
17.26
17.38
17.87
17.71
15.05
14.90
12.77
13.89
15.05
15.11
23
21.37
Operating margin%
12.50
13.25
12.27
11.73
11.34
10.72
11.71
13.74
13.56
13.14
22.87
13.14
12.38
87
9.21
Net margin%
8.66
10.02
8.73
7.36
7.48
5.44
3.99
4.73
5.48
5.93
17.17
5.44
6.64
11
10.14
P/E ratio (avg)x
22.05
23.94
23.67
25.26
22.06
23.48
25.52
28.23
31.14
29.30
29.19
28.23
24.60
82
18.67
EV/EBITx
22.61
24.18
25.59
22.44
21.04
22.79
22.00
20.25
20.60
18.46
37.79
20.60
22.22
84
29.39
FCF yield (avg)%
0.75
0.40
3.01
2.19
0.40
0.40
3.36
4.01
6.13
4.22
20.48
4.01
2.60
43
29.54
FCF margin%
18.90
19.16
21.48
20.82
18.27
17.71
19.48
21.52
22.40
21.16
21.14
21.16
20.15
91
1.452
FCF / Net incomex
1.229
1.167
1.314
1.291
1.389
1.380
1.289
1.398
1.407
1.391
0.939
1.391
1.347
70
2.23
ROIC%
28.52
25.64
23.21
23.32
21.76
24.22
24.42
23.09
21.75
22.58
2.31
23.09
23.26
43
2.96
Return on equity%
11.43
11.60
11.37
9.35
8.19
11.09
8.97
9.06
11.59
9.94
4.09
9.94
10.51
73
6.14
Return on assets%
15.38
15.16
15.19
14.39
14.68
15.88
14.90
12.59
14.94
13.94
8.82
14.90
14.92
87
257.77
EPS¥
389.21
349.25
317.28
338.88
317.79
354.47
356.17
335.38
373.51
357.04
275.82
2.36%
(0.23%)
—
14.98
EPS growth%
12.41
10.04
8.19
7.34
7.31
8.97
10.31
10.90
11.04
8.17
2.96
10.31
9.50
76
923.72
Bookvalue per sh¥
839.39
771.87
818.71
847.63
825.09
849.24
813.29
894.25
822.27
851.95
654.05
0.64%
0.17%
—
913.05
FCF per share¥
1,224
1,401
1,354
1,509
1,429
1,477
1,505
1,694
1,892
2,163
919.87
8.64%
6.32%
—
905.32
Dividend per sh¥
1,417
1,573
1,617
1,816
1,707
1,804
1,860
1,861
2,043
2,387
561.89
6.93%
6.78%
—
7.70
Div yield (avg)%
5.88
6.34
6.55
8.29
7.11
8.30
9.34
10.91
12.11
9.70
2.72
9.70
8.30
78
4.04
Payout ratio%
19.68
22.18
24.38
27.31
25.68
26.13
26.83
23.89
24.26
26.63
2.71
26.13
25.03
71
0.354
Shares (diluted)B
0.572
0.557
0.628
0.710
0.832
0.978
1.120
1.243
1.485
1.598
0.341
13.95%
11.68%
83
9.19
Buyback yield%
20.04
21.82
21.90
20.01
17.15
14.85
14.04
16.15
18.69
17.76
12.00
16.15
18.23
34
0.801
D/E ratiox
0.635
0.595
0.544
0.495
0.476
0.432
0.376
0.380
0.374
0.366
1.565
0.376
0.454
33
210.6
Enterprise value¥B
108.7
113.5
121.3
116.0
123.6
129.2
141.9
162.4
183.7
191.1
257.5
9.09%
7.36%
78
391.3
LT debt¥B
287.8
259.7
236.9
214.5
217.1
217.3
198.5
194.3
175.1
166.6
92.12
(5.16%)
(4.84%)
54
Revenue
¥727.6B
5.21%
1.00×
Cost of revenue
¥398.0B
5.49%
1.03×
Operating expenses
¥144.5B
4.73%
0.96×
Goodwill & intangibles
15.74%
Return on capital
159.25%
Spread over hurdle
153.85%