594.7
Revenue¥M
574.7
592.1
628.8
653.2
689.1
709.4
730.9
772.4
817.3
835.3
623.2
3.92%
4.29%
25
12.17
Revenue growth%
8.34
6.66
5.15
3.55
2.43
4.32
5.31
5.10
3.03
0.45
27.41
4.32
4.71
17
4.50
Gross margin%
13.97
16.22
18.16
20.87
18.27
20.66
19.75
19.50
17.49
17.76
10.87
19.50
18.21
35
29.46
Operating margin%
5.10
7.74
4.85
5.75
6.08
4.35
4.95
5.57
6.76
8.44
12.98
5.57
5.66
52
20.18
Net margin%
22.51
24.49
21.76
24.56
25.50
27.36
29.07
29.01
26.65
25.95
12.93
27.36
25.73
71
23.05
P/E ratio (avg)x
9.450
9.096
9.366
8.805
9.506
9.758
9.358
9.782
8.972
8.898
24.46
9.358
9.362
58
13.82
EV/EBITx
23.68
25.61
26.87
27.13
25.63
26.27
24.38
24.48
22.94
21.95
17.15
24.38
25.04
69
2.76
FCF yield (avg)%
6.48
8.14
9.03
6.65
4.81
3.84
4.25
7.08
8.01
8.80
19.26
7.08
6.86
61
18.68
FCF margin%
12.79
12.57
10.66
12.71
12.89
12.28
9.31
10.71
13.17
14.31
5.84
12.28
12.64
85
0.696
FCF / Net incomex
0.952
0.966
1.022
1.042
1.042
1.010
1.008
0.917
0.893
0.806
0.144
0.917
0.987
25
2.30
ROIC%
11.64
13.54
10.95
9.09
11.60
13.19
11.81
13.55
11.18
13.79
29.55
13.19
11.72
38
10.66
Return on equity%
17.87
18.35
16.95
15.02
17.31
16.98
14.48
16.16
19.06
16.85
28.97
16.85
16.97
79
6.28
Return on assets%
16.52
15.07
16.79
18.16
20.58
21.20
22.71
25.35
28.06
27.86
5.15
25.35
20.89
70
0.29
EPS¥
1.06
1.14
1.34
1.33
1.25
1.22
1.32
1.43
1.50
1.58
0.32
4.75%
5.08%
—
25.65
EPS growth%
25.45
24.37
23.29
24.57
27.44
29.25
30.25
28.85
31.15
29.33
24.88
29.33
28.15
91
0.88
Bookvalue per sh¥
1.04
0.94
1.00
1.04
1.13
1.25
1.28
1.37
1.34
1.46
0.88
5.29%
4.69%
—
0.66
FCF per share¥
0.92
0.91
0.85
0.79
0.81
0.76
0.79
0.83
0.76
0.73
0.44
(1.99%)
(3.01%)
—
0.33
Dividend per sh¥
1.19
1.24
1.40
1.64
1.79
1.84
1.86
1.98
2.36
2.68
0.71
8.39%
9.66%
—
10.15
Div yield (avg)%
23.17
20.87
21.94
21.88
24.87
27.42
27.83
30.29
29.67
26.83
6.65
27.83
25.85
27
29.63
Payout ratio%
17.96
19.85
22.75
25.50
27.77
25.54
25.39
27.18
25.68
26.43
16.20
25.68
25.52
77
419.0
Shares (diluted)M
541.7
539.9
588.1
619.9
596.8
673.2
688.5
743.4
731.9
767.8
421.2
5.17%
4.01%
50
24.62
Buyback yield%
14.32
15.86
14.69
13.45
13.54
13.43
10.55
13.50
15.89
16.48
3.15
13.50
13.93
45
1.611
D/E ratiox
0.603
0.579
0.593
0.586
0.552
0.502
0.488
0.484
0.527
0.521
1.533
0.502
0.540
91
0.497
Enterprise value¥B
1.081
1.296
1.557
1.573
1.825
2.000
2.053
2.417
2.605
2.558
0.422
6.99%
10.99%
69
0.656
LT debt¥B
1.032
0.929
0.970
0.923
0.875
0.920
0.901
0.875
0.976
1.056
0.207
3.82%
0.42%
66
Revenue
¥835.3M
4.29%
1.00×
Cost of revenue
¥431.5M
4.28%
1.00×
Operating expenses
¥119.3M
4.38%
1.01×
Goodwill & intangibles
17.22%
Spread over hurdle
84.06%