566.2
Revenue¥M
563.3
590.9
632.6
672.1
693.3
741.3
770.3
814.2
876.9
912.7
583.2
5.65%
5.69%
25
9.70
Revenue growth%
1.85
0.40
0.40
0.40
2.37
1.95
0.55
0.40
0.40
0.65
10.45
0.55
0.48
68
5.08
Gross margin%
27.52
30.34
29.50
28.59
30.17
32.49
31.57
33.83
34.86
36.02
16.32
33.83
30.96
30
19.84
Operating margin%
17.24
18.48
20.79
21.35
19.04
17.78
16.76
15.77
16.73
16.47
3.96
16.73
17.51
81
17.21
Net margin%
30.17
31.82
32.16
31.65
33.20
31.99
31.91
29.05
31.62
28.81
23.89
31.62
31.73
91
37.91
P/E ratio (avg)x
40.81
37.94
42.52
45.43
49.33
55.82
54.85
56.80
59.80
62.54
25.13
56.80
52.09
13
16.61
EV/EBITx
10.48
11.90
12.59
12.36
14.14
15.94
17.53
19.09
20.80
23.67
32.51
19.09
15.04
80
18.46
FCF yield (avg)%
18.54
21.45
20.67
22.38
23.92
24.62
27.09
30.05
30.81
28.58
23.38
28.58
24.27
19
21.49
FCF margin%
27.49
27.50
25.71
25.59
24.03
22.69
20.49
20.44
18.69
19.25
17.27
20.44
23.36
22
1.216
FCF / Net incomex
0.247
0.262
0.281
0.300
0.304
0.300
0.275
0.295
0.272
0.294
0.535
0.294
0.287
87
24.09
ROIC%
16.32
18.16
20.38
23.15
20.15
17.83
15.06
12.71
12.31
12.18
25.37
12.71
17.08
6
22.79
Return on equity%
7.25
5.67
6.53
8.06
10.85
13.46
13.82
13.41
13.22
14.02
14.19
13.46
12.03
87
28.83
Return on assets%
12.25
12.30
11.73
8.86
6.11
6.50
6.82
8.20
6.11
6.10
27.27
6.50
7.51
68
1.45
EPS¥
1.36
1.40
1.36
1.47
1.53
1.35
1.46
1.42
1.40
1.22
1.57
(4.41%)
(0.46%)
—
13.41
EPS growth%
10.50
9.78
12.67
15.27
16.62
15.65
18.55
20.40
20.94
18.40
22.67
18.55
16.14
9
1.31
Bookvalue per sh¥
1.08
1.17
1.11
1.27
1.29
1.31
1.27
1.28
1.25
1.26
1.11
(0.45%)
2.79%
—
0.47
FCF per share¥
0.74
0.76
0.82
0.79
0.89
0.92
1.03
1.00
1.08
1.15
2.08
5.10%
4.67%
—
2.02
Dividend per sh¥
0.60
0.55
0.60
0.58
0.65
0.72
0.74
0.83
0.90
0.99
1.74
8.63%
5.90%
—
4.16
Div yield (avg)%
3.28
4.53
6.12
7.57
9.56
9.40
10.60
11.94
9.69
11.52
12.32
10.60
9.48
51
14.64
Payout ratio%
26.08
25.89
23.34
23.34
26.31
26.83
25.81
24.60
22.41
22.67
29.06
24.60
25.20
68
597.0
Shares (diluted)M
587.1
613.8
570.8
517.7
492.4
439.4
435.3
383.0
333.6
342.6
588.8
(7.00%)
(5.10%)
78
24.97
Buyback yield%
23.62
24.55
25.24
27.92
26.37
25.51
26.49
26.49
27.52
29.48
2.69
26.49
26.43
52
1.471
D/E ratiox
1.305
1.486
1.571
1.718
1.760
2.084
2.317
2.607
2.649
2.664
0.312
2.607
1.922
64
578.3
Enterprise value¥M
455.2
417.1
446.6
444.7
402.4
384.3
387.6
427.2
387.7
356.9
195.9
(2.37%)
(3.51%)
23
0.329
LT debt¥B
1.080
1.178
1.230
1.241
1.126
1.065
1.028
1.094
1.085
0.995
0.496
(2.45%)
(0.66%)
73
Revenue
¥912.7M
5.69%
1.00×
Cost of revenue
¥638.9M
5.69%
1.00×
Operating expenses
¥169.0M
5.66%
1.00×
Cash and investments
16.37%
Spread over hurdle
(1.46%)