440.9
Revenue¥B
546.4
565.0
599.0
613.5
644.5
671.7
715.6
734.1
750.9
793.2
489.5
4.24%
4.08%
47
5.21
Revenue growth%
14.32
14.22
11.32
13.69
15.78
16.69
16.31
17.47
17.57
19.70
26.74
17.47
16.05
14
10.69
Gross margin%
25.50
25.42
27.80
29.06
28.92
26.37
27.42
29.22
31.04
30.74
22.00
29.22
28.36
74
20.85
Operating margin%
2.90
0.40
1.59
3.45
5.42
3.81
5.19
7.15
5.75
4.52
12.48
5.19
4.17
55
17.09
Net margin%
24.79
24.24
23.82
21.26
23.56
24.79
25.36
27.63
28.38
30.27
9.15
27.63
24.79
46
29.64
P/E ratio (avg)x
14.37
14.27
13.43
11.79
10.61
9.470
8.621
8.561
8.592
7.799
30.74
8.592
10.04
47
13.68
EV/EBITx
24.29
24.01
23.15
24.90
28.13
31.29
36.14
41.72
48.84
54.17
37.05
41.72
29.71
62
18.81
FCF yield (avg)%
24.81
26.96
25.04
26.69
25.66
26.23
24.18
25.48
26.61
29.32
16.43
26.23
25.94
66
16.21
FCF margin%
27.02
27.81
30.33
31.71
29.20
29.61
30.21
29.32
28.40
28.26
28.41
29.32
29.26
17
1.603
FCF / Net incomex
1.542
1.642
1.805
1.774
1.663
1.748
1.935
2.096
2.333
2.217
0.124
2.096
1.790
15
15.14
ROIC%
31.36
28.97
31.82
29.98
27.49
28.17
31.02
28.20
29.46
30.90
19.99
29.46
29.72
63
20.78
Return on equity%
24.79
25.79
27.54
26.70
26.98
27.73
30.40
31.17
29.07
27.96
24.66
29.07
27.64
34
11.97
Return on assets%
14.94
17.62
15.46
16.45
16.41
14.91
15.42
15.71
15.89
16.11
24.10
15.71
15.80
72
4,748
EPS¥
8,666
9,459
10,983
12,589
14,541
14,423
14,958
16,483
18,147
18,309
4,940
4.72%
7.29%
—
2.26
EPS growth%
29.29
29.97
28.55
30.27
33.13
35.91
33.91
33.15
33.77
34.09
5.53
33.91
33.14
35
6,218
Bookvalue per sh¥
5,728
6,479
7,303
7,463
7,718
8,854
8,635
10,024
9,660
10,396
1,423
6.14%
6.49%
—
1,750
FCF per share¥
2,879
3,405
3,578
4,192
4,566
5,317
5,951
6,453
6,325
6,522
6,389
7.39%
9.95%
—
4,642
Dividend per sh¥
3,445
3,576
3,881
3,718
3,383
3,251
3,006
2,875
2,756
2,788
3,711
(3.80%)
(2.18%)
—
8.47
Div yield (avg)%
9.91
8.34
7.65
7.24
6.06
4.59
7.07
9.49
10.58
8.56
3.88
8.56
8.00
93
6.92
Payout ratio%
15.41
16.42
14.60
15.96
17.07
19.20
18.02
20.68
18.91
19.59
11.68
19.20
17.54
39
43.46
Shares (diluted)M
54.39
56.00
50.39
44.66
47.55
45.88
49.15
45.66
45.09
49.81
44.47
0.94%
(1.73%)
46
2.18
Buyback yield%
18.26
19.43
19.96
17.32
17.48
16.08
16.04
14.88
15.33
13.03
29.26
15.33
16.70
40
0.626
D/E ratiox
0.468
0.464
0.419
0.367
0.337
0.307
0.286
0.298
0.309
0.295
1.041
0.298
0.323
26
53.03
Enterprise value¥B
499.1
544.4
553.2
519.7
496.8
489.1
505.9
488.8
466.5
495.7
424.9
(0.05%)
0.92%
62
159.0
LT debt¥B
463.2
429.9
372.3
375.6
382.4
356.2
377.2
358.3
374.7
340.2
575.5
(2.31%)
(2.95%)
34
Revenue
¥793.2B
4.08%
1.00×
Cost of revenue
¥555.3B
4.08%
1.00×
Operating expenses
¥132.0B
3.69%
0.96×
Cash and investments
18.06%
Spread over hurdle
12.25%