513.1
Revenue¥M
352.2
378.2
398.9
412.9
443.5
468.4
488.5
507.2
529.2
570.2
548.7
5.15%
5.29%
50
18.88
Revenue growth%
17.25
14.77
14.30
13.49
12.03
12.97
13.01
15.43
18.26
17.31
17.81
15.43
14.54
76
20.30
Gross margin%
15.31
13.38
12.22
9.45
8.02
6.71
8.32
8.50
6.99
5.52
21.10
6.99
8.41
16
10.17
Operating margin%
29.64
27.98
26.46
26.94
26.20
28.75
26.27
28.04
30.85
29.09
21.36
28.75
28.01
60
27.21
Net margin%
14.69
16.28
17.86
17.77
20.22
21.29
21.54
21.36
19.25
17.47
10.61
21.29
18.55
7
31.42
P/E ratio (avg)x
18.67
17.00
16.45
15.70
14.51
13.48
13.57
12.62
13.63
12.50
23.18
13.48
14.07
19
28.44
EV/EBITx
32.37
32.02
33.99
33.72
35.77
32.01
29.61
28.39
29.33
27.09
32.61
29.33
32.01
57
27.43
FCF yield (avg)%
28.34
26.43
28.12
28.36
31.27
30.75
31.18
32.14
29.76
28.57
13.74
30.75
29.17
72
17.49
FCF margin%
11.43
12.35
12.61
12.28
11.72
10.97
13.43
15.33
12.60
10.08
14.67
12.60
12.32
35
0.338
FCF / Net incomex
0.742
0.690
0.752
0.781
0.836
0.832
0.828
0.728
0.639
0.657
0.351
0.728
0.747
68
20.61
ROIC%
4.63
6.50
3.95
4.44
6.52
6.00
5.32
5.56
5.70
2.93
17.43
5.56
5.44
41
12.27
Return on equity%
20.70
22.95
23.03
21.99
20.65
21.91
22.96
24.60
27.51
28.79
17.25
24.60
22.95
47
20.30
Return on assets%
16.17
18.60
19.29
19.15
16.72
19.27
19.21
21.33
18.84
16.01
18.42
19.21
19.00
52
0.66
EPS¥
0.77
0.76
0.76
0.73
0.84
0.93
0.93
0.89
0.85
0.88
0.71
0.85%
1.62%
—
12.38
EPS growth%
19.60
20.29
18.37
16.41
17.93
19.07
19.55
18.55
16.88
17.02
23.52
18.55
18.46
33
1.46
Bookvalue per sh¥
1.06
0.95
0.98
0.97
0.96
0.86
0.92
0.89
0.81
0.71
2.98
(5.88%)
(3.60%)
—
1.97
FCF per share¥
1.59
1.65
1.91
2.00
2.08
2.09
1.99
1.98
2.23
2.50
2.24
3.70%
6.37%
—
2.65
Dividend per sh¥
1.97
1.75
1.85
1.80
1.67
1.84
1.80
1.64
1.71
1.79
2.87
1.40%
(0.17%)
—
6.57
Div yield (avg)%
10.13
11.28
10.38
8.70
10.78
10.07
11.87
13.20
13.72
14.02
27.01
13.20
11.03
79
5.95
Payout ratio%
29.58
32.53
33.85
35.06
36.93
37.40
39.78
41.07
40.99
42.57
15.41
40.99
37.16
24
252.9
Shares (diluted)M
230.8
241.4
255.3
234.9
209.5
220.4
236.1
240.2
213.7
234.0
252.1
2.23%
(1.01%)
53
27.28
Buyback yield%
3.82
5.22
3.07
1.38
2.52
1.19
0.40
0.40
2.65
5.60
27.00
1.19
2.59
56
0.123
D/E ratiox
0.253
0.250
0.217
0.236
0.235
0.216
0.195
0.191
0.178
0.193
0.822
0.193
0.217
30
209.2
Enterprise value¥M
657.6
715.0
713.6
752.6
802.4
730.6
759.6
812.3
727.6
709.0
444.7
(2.44%)
(0.29%)
61
313.6
LT debt¥M
682.7
600.4
617.9
592.1
653.4
636.7
606.3
654.3
691.6
664.4
373.0
0.33%
—
15
Revenue
¥570.2M
5.29%
1.00×
Cost of revenue
¥399.2M
5.29%
1.00×
Operating expenses
¥117.1M
5.24%
0.99×
Spread over hurdle
(2.34%)