49.11
Revenue¥B
96.11
99.53
105.7
112.2
117.0
121.3
125.3
133.2
138.0
147.8
53.35
4.78%
5.03%
85
21.58
Revenue growth%
5.66
4.26
2.79
0.40
0.64
0.40
2.26
2.49
4.66
7.53
2.35
2.49
2.64
49
10.31
Gross margin%
0.40
2.53
0.97
2.22
2.18
3.74
1.19
0.40
2.34
3.14
29.68
2.34
2.20
66
21.75
Operating margin%
16.65
16.85
17.76
19.07
20.13
17.94
18.32
17.28
15.61
16.33
18.77
17.28
17.52
39
23.35
Net margin%
9.85
12.61
9.79
9.43
12.11
14.58
16.69
17.46
19.06
18.99
18.13
17.46
13.60
81
8.456
P/E ratio (avg)x
22.14
21.14
20.12
19.62
21.07
21.90
24.14
26.42
28.91
32.13
25.89
26.42
22.02
16
29.92
EV/EBITx
34.01
35.86
34.44
34.12
34.95
37.38
36.71
41.26
40.66
37.56
36.95
37.56
36.28
78
13.88
FCF yield (avg)%
31.72
32.81
31.42
29.68
29.51
26.55
29.44
29.70
29.08
29.14
8.87
29.14
29.60
54
29.16
FCF margin%
27.43
25.38
25.44
27.12
24.55
26.44
28.32
28.29
26.37
26.65
23.12
26.65
26.54
60
1.457
FCF / Net incomex
0.405
0.385
0.382
0.401
0.422
0.372
0.401
0.402
0.358
0.385
1.641
0.385
0.393
53
2.87
ROIC%
29.80
29.36
27.72
28.28
27.03
27.59
30.08
30.13
32.99
31.92
6.59
30.13
29.58
67
27.78
Return on equity%
10.68
10.70
13.08
11.97
13.56
12.34
11.02
11.70
11.32
10.84
26.52
11.32
11.51
85
28.06
Return on assets%
23.90
21.33
18.92
18.54
17.99
20.46
21.59
23.46
22.40
21.10
25.19
21.59
21.21
54
198.98
EPS¥
69.17
73.68
70.19
76.19
68.34
65.26
63.21
68.29
61.50
60.22
207.76
(2.50%)
(0.97%)
—
5.78
EPS growth%
13.02
14.31
11.47
12.97
11.90
12.40
12.18
10.39
8.01
7.75
13.83
10.39
12.04
50
173.39
Bookvalue per sh¥
53.93
56.30
54.48
57.85
55.94
65.86
67.84
69.81
78.27
87.12
96.01
9.26%
5.88%
—
139.50
FCF per share¥
118.72
108.23
115.39
124.55
118.67
116.29
129.47
128.28
116.70
107.54
47.05
(1.95%)
(0.28%)
—
106.36
Dividend per sh¥
149.00
158.20
171.53
197.46
232.02
258.88
306.72
365.46
403.40
419.16
120.88
12.56%
11.93%
—
18.26
Div yield (avg)%
22.29
21.80
20.18
20.16
20.53
18.68
20.83
19.77
16.84
17.25
2.57
18.68
20.17
27
18.60
Payout ratio%
23.91
24.26
23.79
20.94
19.29
21.92
24.78
26.98
26.26
28.23
3.76
26.26
24.08
95
0.512
Shares (diluted)B
0.804
0.834
0.987
1.002
1.099
1.125
1.125
1.265
1.318
1.394
0.504
4.87%
6.02%
7
21.86
Buyback yield%
21.54
22.86
23.89
24.80
25.55
27.39
28.53
29.58
31.45
32.61
22.43
29.58
26.47
59
1.478
D/E ratiox
0.874
0.806
0.756
0.690
0.691
0.654
0.675
0.709
0.719
0.733
1.436
0.709
0.714
86
17.75
Enterprise value¥B
76.02
71.25
64.91
65.36
69.92
74.45
68.34
68.03
64.08
67.88
42.59
(0.59%)
(0.21%)
65
61.81
LT debt¥B
95.87
99.01
102.7
109.7
109.4
122.9
129.1
144.4
155.9
169.9
90.00
9.20%
7.06%
94
Revenue
¥147.8B
5.03%
1.00×
Cost of revenue
¥88.50B
5.22%
1.02×
Operating expenses
¥24.87B
4.94%
0.99×
Goodwill & intangibles
17.80%
Spread over hurdle
12.89%