50.84
Revenue¥B
116.5
119.1
119.7
122.8
125.2
127.6
130.5
131.1
132.7
135.7
55.26
1.63%
1.65%
21
19.59
Revenue growth%
17.99
15.42
16.53
18.96
19.46
19.68
18.08
16.07
16.71
19.10
18.31
18.08
18.04
69
3.11
Gross margin%
22.37
25.06
22.07
20.73
19.87
19.36
17.72
19.89
22.01
23.65
27.40
19.89
21.37
29
26.47
Operating margin%
25.87
26.69
27.73
25.13
25.79
24.63
26.31
23.51
22.05
22.68
9.98
23.51
25.46
40
6.41
Net margin%
14.31
14.93
15.91
17.15
14.70
15.64
12.77
10.40
8.31
7.15
10.39
10.40
14.50
53
22.10
P/E ratio (avg)x
17.99
17.89
16.13
17.74
17.38
16.06
14.06
13.43
14.79
16.29
29.56
14.79
16.21
41
19.86
EV/EBITx
26.19
25.69
24.54
26.63
27.70
24.47
23.57
25.83
24.91
26.33
8.959
24.91
25.76
45
27.67
FCF yield (avg)%
16.24
18.55
19.03
21.28
22.71
22.84
24.69
24.44
22.29
24.05
28.25
24.05
22.50
72
28.23
FCF margin%
19.98
17.61
18.80
21.00
20.11
20.40
22.10
24.86
24.52
26.03
14.59
24.52
20.70
36
0.742
FCF / Net incomex
1.123
1.043
0.951
0.813
0.694
0.609
0.632
0.608
0.566
0.502
1.379
0.608
0.663
44
8.41
ROIC%
21.01
18.35
21.10
23.20
24.08
21.41
22.80
23.07
25.25
25.85
10.20
23.07
22.94
52
16.84
Return on equity%
4.42
4.35
3.72
4.33
5.72
4.58
4.75
5.15
6.34
6.23
10.70
5.15
4.66
10
5.12
Return on assets%
7.43
5.37
2.91
2.14
3.07
4.73
2.05
3.81
6.26
7.64
24.99
4.73
4.27
6
469.85
EPS¥
300.80
327.15
294.23
313.28
344.77
314.02
323.59
286.09
287.44
268.06
510.57
(4.91%)
(0.67%)
—
29.41
EPS growth%
20.95
18.63
15.79
18.31
16.61
17.88
20.32
20.09
21.69
23.98
6.78
20.32
19.36
79
340.07
Bookvalue per sh¥
305.58
293.43
316.67
330.63
328.07
312.70
339.97
358.71
392.01
410.90
495.40
4.60%
4.21%
—
270.61
FCF per share¥
478.32
492.32
534.38
509.31
581.74
621.65
724.08
715.77
694.08
725.23
483.65
4.51%
5.28%
—
179.01
Dividend per sh¥
628.20
614.68
609.68
627.79
649.99
652.72
635.89
625.60
628.03
683.46
233.51
1.01%
0.80%
—
9.89
Div yield (avg)%
16.83
13.99
13.71
13.96
14.76
14.01
14.56
13.17
13.92
12.36
19.57
13.92
13.98
73
29.51
Payout ratio%
6.62
5.29
5.83
8.62
5.81
5.76
8.46
9.68
7.44
5.09
22.86
7.44
6.23
87
61.14
Shares (diluted)M
103.6
106.9
127.7
132.5
156.1
177.8
213.4
213.8
240.3
281.8
61.84
12.54%
11.14%
8
13.33
Buyback yield%
3.97
6.96
6.48
4.14
6.73
8.45
11.34
10.97
9.87
12.59
8.36
10.97
7.71
81
1.319
D/E ratiox
1.330
1.328
1.435
1.530
1.730
1.777
1.946
2.192
2.129
2.282
1.697
2.129
1.754
75
57.79
Enterprise value¥B
114.2
129.3
147.2
148.6
162.1
179.9
180.8
203.9
246.8
258.2
15.80
9.75%
9.50%
47
54.61
LT debt¥B
124.9
146.9
145.2
168.3
188.5
195.9
234.1
267.0
271.8
279.8
120.5
8.21%
10.13%
39
Revenue
¥135.7B
1.65%
1.00×
Cost of revenue
¥95.01B
1.65%
1.00×
Operating expenses
¥25.30B
1.97%
1.03×
Goodwill & intangibles
20.59%
Property and equipment
19.65%
Spread over hurdle
(1.64%)