236.8
Revenue¥M
655.6
675.5
694.8
720.2
748.8
777.1
803.7
835.3
877.2
937.1
241.7
4.59%
4.24%
83
2.15
Revenue growth%
3.40
1.15
1.55
0.40
0.40
1.69
3.52
1.38
3.66
5.55
23.66
3.52
1.62
40
28.23
Gross margin%
15.24
17.86
16.69
15.37
14.85
13.41
12.98
12.15
15.01
17.57
13.80
13.41
15.13
42
23.34
Operating margin%
5.08
7.17
9.89
11.42
12.95
14.64
15.67
17.98
15.02
12.56
28.10
15.02
12.76
90
11.01
Net margin%
23.53
21.16
18.84
21.77
22.18
22.69
25.56
24.31
22.56
20.20
23.66
22.69
22.37
92
19.21
P/E ratio (avg)x
20.59
23.51
23.54
23.23
26.11
28.31
29.52
31.00
29.58
33.79
27.42
29.58
27.21
77
14.80
EV/EBITx
44.08
44.46
43.22
42.92
47.69
48.82
48.79
55.98
55.74
53.50
27.29
53.50
48.24
93
5.64
FCF yield (avg)%
1.85
0.40
0.40
0.40
1.19
3.23
4.16
4.09
4.25
4.75
25.94
4.16
2.54
11
28.83
FCF margin%
13.98
14.93
17.37
17.03
14.42
14.53
14.15
12.41
9.91
11.72
23.09
12.41
14.28
17
1.233
FCF / Net incomex
0.722
0.707
0.743
0.893
0.986
1.152
1.308
1.551
1.527
1.772
1.279
1.527
1.069
50
29.42
ROIC%
5.76
6.81
6.31
4.17
5.25
6.96
5.51
8.36
9.88
7.14
12.93
7.14
6.56
20
12.55
Return on equity%
25.43
26.67
26.79
25.98
24.54
24.14
25.97
24.80
22.73
23.92
20.14
24.14
25.12
31
21.22
Return on assets%
6.73
5.90
8.82
10.52
8.98
11.62
12.46
11.75
14.59
15.15
3.76
12.46
11.07
72
1.40
EPS¥
1.19
1.33
1.26
1.45
1.49
1.43
1.60
1.68
1.86
2.04
1.54
6.56%
6.01%
—
6.29
EPS growth%
3.20
3.81
6.20
8.85
6.76
5.11
3.03
2.77
1.87
0.40
12.22
2.77
3.51
32
0.46
Bookvalue per sh¥
1.46
1.37
1.39
1.45
1.62
1.63
1.83
1.77
1.92
2.11
1.17
5.40%
3.86%
—
0.90
FCF per share¥
1.24
1.20
1.19
1.16
1.33
1.45
1.58
1.55
1.78
1.88
1.39
7.13%
4.33%
—
1.23
Dividend per sh¥
0.73
0.70
0.70
0.67
0.70
0.71
0.79
0.70
0.79
0.84
1.45
3.59%
0.37%
—
27.17
Div yield (avg)%
18.18
17.66
19.37
18.71
20.69
23.47
23.62
24.54
24.72
26.35
25.02
24.54
22.08
9
9.73
Payout ratio%
22.57
22.53
21.57
19.03
19.74
20.26
20.03
18.25
19.35
22.07
18.37
20.03
20.14
40
253.9
Shares (diluted)M
350.1
370.8
385.3
417.2
436.7
449.6
422.5
495.8
531.8
605.3
246.9
6.75%
6.14%
27
24.78
Buyback yield%
23.26
23.63
26.35
26.36
25.85
26.63
26.99
24.33
21.54
24.30
5.19
24.33
25.09
40
0.132
D/E ratiox
0.298
0.260
0.241
0.205
0.199
0.199
0.174
0.171
0.176
0.149
1.574
0.174
0.199
90
617.5
Enterprise value¥M
585.6
505.9
526.5
486.2
535.6
545.6
555.4
580.3
613.9
670.6
250.1
4.60%
1.77%
24
0.123
LT debt¥B
1.135
1.285
1.389
1.422
1.290
1.316
1.244
1.128
1.227
1.258
0.802
(0.51%)
1.97%
22
Revenue
¥937.1M
4.24%
1.00×
Cost of revenue
¥479.3M
4.28%
1.00×
Operating expenses
¥172.3M
4.05%
0.98×
Cash and investments
15.16%
Spread over hurdle
33.58%