515.9
Revenue¥M
425.7
452.8
480.8
518.2
556.2
584.5
603.9
631.1
670.3
701.2
564.1
4.74%
5.49%
65
29.76
Revenue growth%
11.76
14.00
14.73
12.48
12.12
12.02
13.96
11.12
10.21
10.13
2.18
11.12
12.07
38
14.25
Gross margin%
16.36
18.30
17.24
18.70
21.69
24.16
24.27
22.66
21.35
23.25
23.42
23.25
21.52
10
15.48
Operating margin%
21.29
18.54
18.67
16.51
17.88
19.27
19.89
18.28
16.20
18.75
14.77
18.75
18.61
88
14.85
Net margin%
34.33
31.98
29.12
26.69
26.59
27.24
29.65
31.07
32.55
32.78
15.73
31.07
30.36
24
23.67
P/E ratio (avg)x
15.09
13.69
13.77
12.79
12.10
13.01
12.61
13.32
14.71
15.88
19.94
13.32
13.51
5
8.024
EV/EBITx
37.91
41.50
42.66
46.81
52.11
55.86
63.32
68.60
67.43
63.76
26.62
63.76
53.99
25
7.93
FCF yield (avg)%
16.93
14.91
14.85
17.76
16.16
16.43
17.37
17.82
20.50
21.97
3.39
17.82
17.15
68
3.65
FCF margin%
27.09
29.84
27.35
28.84
26.89
25.80
23.07
21.74
23.75
23.87
2.66
23.75
26.35
12
0.119
FCF / Net incomex
1.558
1.742
1.701
1.623
1.513
1.609
1.760
1.848
2.036
2.274
1.135
1.848
1.722
40
27.27
ROIC%
27.39
28.90
31.45
30.16
31.54
29.37
31.27
31.44
29.43
30.60
29.13
30.60
30.38
44
12.38
Return on equity%
6.32
7.43
5.47
3.18
3.61
5.87
7.29
4.45
5.55
6.73
9.81
5.87
5.71
92
15.56
Return on assets%
15.59
18.47
15.70
13.56
15.49
17.06
15.17
12.58
13.76
14.54
28.52
14.54
15.33
60
7.50
EPS¥
5.85
6.19
6.14
6.71
7.12
7.13
6.79
5.89
5.75
6.12
8.13
(2.99%)
0.13%
—
20.28
EPS growth%
28.90
28.00
28.93
27.00
25.37
28.11
28.13
29.84
27.41
28.55
4.03
28.13
28.12
41
8.12
Bookvalue per sh¥
11.17
12.65
12.55
13.74
16.08
19.15
19.12
18.50
19.02
22.39
7.90
6.85%
8.64%
—
2.88
FCF per share¥
9.02
8.33
9.34
9.95
10.58
10.43
10.04
11.52
11.16
12.65
1.37
3.63%
3.58%
—
8.42
Dividend per sh¥
2.02
1.76
1.79
1.76
1.86
1.74
1.85
1.71
1.87
1.99
6.46
1.35%
(0.49%)
—
12.44
Div yield (avg)%
12.92
13.50
13.10
14.90
12.80
13.51
15.82
17.12
17.85
18.78
3.95
17.12
14.20
40
21.60
Payout ratio%
24.06
22.91
20.44
19.38
19.96
19.70
18.05
20.15
21.24
22.40
14.87
20.15
20.29
74
76.76
Shares (diluted)M
114.2
124.2
142.2
152.6
160.3
165.5
176.3
193.1
201.4
195.3
79.63
4.03%
6.49%
40
5.11
Buyback yield%
21.83
19.95
22.37
22.11
19.55
16.89
17.34
19.39
17.18
18.04
7.58
17.34
19.47
58
0.455
D/E ratiox
0.109
0.106
0.091
0.084
0.084
0.087
0.093
0.080
0.077
0.066
1.200
0.080
0.086
83
0.375
Enterprise value¥B
0.675
0.775
0.804
0.913
1.007
0.991
0.936
0.963
1.011
1.185
0.369
3.30%
7.22%
65
52.66
LT debt¥M
209.0
212.8
251.1
243.9
267.6
258.0
262.3
303.7
344.3
370.7
531.1
6.73%
7.42%
42
Revenue
¥701.2M
5.49%
1.00×
Cost of revenue
¥405.7M
5.60%
1.01×
Operating expenses
¥110.7M
5.88%
1.04×
Spread over hurdle
16.48%