33.51
Revenue¥M
499.0
498.1
503.9
505.2
509.3
519.7
519.1
523.6
514.8
522.0
34.81
0.49%
0.55%
55
26.54
Revenue growth%
14.88
16.95
17.61
19.22
16.30
16.93
17.58
20.12
20.27
17.67
24.82
17.67
17.60
71
15.13
Gross margin%
34.46
36.67
35.77
37.61
36.73
37.85
35.41
34.29
31.74
28.85
21.72
34.29
35.59
43
7.11
Operating margin%
25.90
26.89
29.13
31.64
30.25
29.60
28.75
30.88
28.08
28.24
9.18
28.75
28.94
87
18.70
Net margin%
16.60
19.60
16.67
19.08
20.85
20.47
21.17
18.40
20.62
18.60
17.89
20.47
19.34
19
36.04
P/E ratio (avg)x
22.67
23.03
25.15
24.51
23.83
27.16
29.28
34.07
37.67
41.59
26.23
34.07
26.15
94
25.35
EV/EBITx
14.21
15.98
16.14
15.69
17.91
21.00
20.27
20.41
22.38
23.01
34.53
21.00
19.09
92
10.64
FCF yield (avg)%
7.70
9.24
11.78
11.71
10.14
8.94
10.29
8.51
11.05
12.31
8.38
10.29
10.21
79
21.91
FCF margin%
20.17
20.75
18.61
21.17
23.62
24.73
24.89
25.06
27.68
29.00
20.18
25.06
24.18
68
0.861
FCF / Net incomex
1.197
1.166
1.110
1.222
1.210
1.249
1.327
1.387
1.612
1.643
1.694
1.387
1.236
17
14.75
ROIC%
22.72
23.44
20.52
21.86
22.93
23.72
24.39
25.94
24.50
23.88
12.67
24.39
23.58
52
14.10
Return on equity%
14.74
14.18
16.65
14.27
13.28
11.88
9.26
6.30
6.63
4.02
17.73
6.63
12.58
58
24.25
Return on assets%
35.77
36.73
37.55
36.07
35.14
34.65
35.47
33.45
36.32
38.43
10.49
35.47
35.92
18
1.35
EPS¥
3.26
3.30
3.91
4.30
4.41
4.23
4.32
5.13
5.71
6.75
1.44
8.90%
7.74%
—
16.17
EPS growth%
27.14
25.05
25.41
25.72
27.23
25.35
23.42
23.34
25.21
25.27
10.90
25.21
25.31
59
1.45
Bookvalue per sh¥
0.71
0.70
0.68
0.74
0.80
0.86
0.86
0.87
0.81
0.79
0.74
(0.40%)
(0.19%)
—
2.38
FCF per share¥
1.34
1.30
1.19
1.08
1.10
1.12
0.98
0.86
0.82
0.88
0.87
(4.33%)
(3.64%)
—
1.13
Dividend per sh¥
1.43
1.40
1.34
1.32
1.34
1.28
1.24
1.10
1.21
1.24
2.03
(1.51%)
(1.27%)
—
16.49
Div yield (avg)%
22.94
21.23
18.59
19.69
19.64
16.90
14.67
13.31
13.94
16.08
8.49
14.67
17.74
20
8.31
Payout ratio%
13.37
13.76
15.00
16.53
14.18
15.43
15.39
13.14
14.79
15.39
11.74
15.39
14.90
38
120.2
Shares (diluted)M
92.64
102.8
114.3
123.8
109.3
96.99
87.29
81.30
74.96
77.80
117.4
(6.58%)
(2.11%)
41
12.70
Buyback yield%
28.01
27.44
30.22
27.25
26.61
24.34
22.17
20.85
21.38
23.82
19.24
22.17
25.47
60
0.264
D/E ratiox
0.422
0.470
0.469
0.520
0.614
0.638
0.651
0.731
0.789
0.853
1.557
0.731
0.626
31
148.1
Enterprise value¥M
321.4
328.9
337.6
316.7
341.9
369.9
337.6
379.6
383.6
364.6
150.8
1.30%
1.95%
42
0.400
LT debt¥B
0.878
0.856
0.917
1.065
1.165
1.246
1.251
1.318
1.568
1.880
0.259
10.04%
9.10%
84
Revenue
¥522.0M
0.55%
1.00×
Cost of revenue
¥314.2M
0.31%
0.98×
Operating expenses
¥88.02M
1.06%
1.05×
Cash and investments
16.16%
Spread over hurdle
21.73%