86.39
Revenue¥B
91.85
96.32
102.2
107.6
111.5
116.1
120.7
125.1
134.7
144.4
95.41
5.32%
5.19%
60
21.06
Revenue growth%
3.07
4.47
5.73
5.04
3.43
2.85
1.79
0.40
0.40
0.40
29.86
0.40
2.96
82
10.89
Gross margin%
12.67
14.45
13.47
14.64
17.56
20.53
22.67
23.61
21.32
18.51
20.43
21.32
18.03
84
15.30
Operating margin%
11.26
14.07
11.92
11.49
14.41
16.30
13.76
16.60
16.30
14.02
19.48
16.30
14.04
39
17.20
Net margin%
32.65
35.42
35.88
37.87
40.39
39.07
36.26
33.31
31.02
30.95
4.68
33.31
35.65
42
33.28
P/E ratio (avg)x
12.86
15.14
14.98
17.07
18.62
21.74
24.67
26.24
26.00
26.45
23.36
26.00
20.18
86
18.73
EV/EBITx
38.46
39.46
39.53
41.75
43.73
43.89
43.61
42.58
45.23
50.49
19.06
43.89
43.10
69
11.11
FCF yield (avg)%
18.52
18.32
19.72
20.60
18.86
18.79
18.29
15.52
15.06
12.18
2.46
15.52
18.42
23
18.63
FCF margin%
7.63
7.69
9.21
6.71
7.87
8.91
9.04
9.69
10.91
10.78
14.97
9.69
8.97
15
1.158
FCF / Net incomex
0.901
1.067
1.201
1.426
1.509
1.558
1.762
1.833
1.800
2.027
1.344
1.800
1.534
64
12.24
ROIC%
31.12
29.66
28.45
27.20
25.86
25.45
24.17
24.12
23.84
25.10
13.60
24.17
25.66
11
25.58
Return on equity%
11.68
9.34
7.54
8.55
8.78
8.91
8.38
8.92
6.11
6.81
3.34
8.38
8.66
85
29.38
Return on assets%
1.04
1.87
3.91
4.66
3.45
1.85
1.47
0.40
0.79
3.20
4.93
1.47
1.86
42
946.29
EPS¥
522.82
515.65
486.40
558.32
518.24
542.67
608.10
679.10
741.34
840.64
968.57
10.16%
4.72%
—
15.89
EPS growth%
9.45
8.95
9.51
9.52
8.27
11.05
10.94
12.97
13.37
15.19
23.05
12.97
10.23
29
898.03
Bookvalue per sh¥
239.92
219.37
208.27
197.43
182.64
174.63
179.51
190.21
193.42
185.73
214.01
0.34%
(1.87%)
—
775.44
FCF per share¥
948.00
1,090
1,037
1,142
1,122
1,283
1,384
1,400
1,351
1,484
1,425
5.76%
5.15%
—
1,401
Dividend per sh¥
492.67
475.06
526.75
517.47
566.72
657.46
625.92
707.98
785.14
782.65
487.10
6.67%
4.96%
—
11.52
Div yield (avg)%
23.40
23.75
25.29
23.67
26.27
24.23
24.99
24.84
26.13
24.49
18.94
24.84
24.67
17
16.99
Payout ratio%
13.93
13.81
15.81
13.60
14.26
12.28
11.54
12.27
13.30
15.00
6.76
12.28
13.70
71
23.62
Shares (diluted)M
35.73
42.03
49.14
48.65
55.52
56.10
64.29
74.54
84.71
101.7
23.57
12.87%
12.12%
56
22.28
Buyback yield%
25.96
24.76
23.78
23.51
23.75
26.58
25.79
22.90
24.21
24.76
16.28
24.76
24.48
86
1.513
D/E ratiox
0.163
0.162
0.182
0.167
0.168
0.158
0.148
0.153
0.175
0.198
0.753
0.158
0.165
58
62.76
Enterprise value¥B
11.39
13.00
13.11
14.43
16.11
17.10
17.04
20.48
20.03
22.39
39.72
6.81%
6.97%
44
115.1
LT debt¥B
12.38
13.02
14.48
15.82
17.90
20.73
20.54
23.24
23.48
26.23
75.99
7.94%
7.01%
87
Revenue
¥144.4B
5.19%
1.00×
Cost of revenue
¥79.69B
5.33%
1.01×
Operating expenses
¥24.60B
4.80%
0.96×
Goodwill & intangibles
19.32%
Spread over hurdle
32.68%