852.4
Revenue¥M
922.6
937.5
927.7
934.5
913.0
925.8
937.4
938.4
937.5
948.8
891.0
0.77%
0.27%
71
11.77
Revenue growth%
24.71
21.93
21.89
19.38
17.83
18.73
19.13
22.08
20.71
22.75
3.25
20.71
21.30
67
8.17
Gross margin%
8.07
5.14
5.09
8.00
10.25
9.94
8.80
8.39
10.51
13.19
22.62
9.94
8.59
65
17.22
Operating margin%
7.27
9.97
10.76
11.94
14.75
17.16
15.29
16.38
16.17
13.74
29.99
16.17
14.25
59
27.40
Net margin%
30.64
31.38
31.18
33.21
33.43
31.72
30.63
28.39
26.40
25.01
18.57
28.39
30.91
79
13.87
P/E ratio (avg)x
7.332
7.024
7.165
8.205
7.734
7.541
8.467
9.079
9.329
9.885
27.04
9.079
7.970
81
15.31
EV/EBITx
20.87
22.44
23.73
24.37
23.71
21.29
24.11
25.04
27.33
28.82
37.44
25.04
23.92
69
8.45
FCF yield (avg)%
6.64
9.07
10.38
12.61
14.96
13.25
15.45
17.48
15.05
13.56
21.51
15.05
13.40
80
22.02
FCF margin%
34.81
32.28
33.37
34.10
34.19
35.60
32.89
31.95
31.38
33.99
6.53
32.89
33.68
18
1.537
FCF / Net incomex
1.688
1.727
1.681
1.929
2.287
2.209
2.615
2.974
3.375
3.558
0.854
2.974
2.248
62
9.88
ROIC%
17.98
18.45
19.60
21.55
22.17
19.85
21.47
22.28
22.00
21.60
23.36
21.60
21.51
14
23.01
Return on equity%
27.25
27.99
25.15
24.27
23.63
25.83
23.92
22.76
24.58
24.62
24.43
24.58
24.60
30
9.75
Return on assets%
10.13
8.72
8.89
6.41
5.44
7.52
7.51
8.41
7.76
10.02
10.15
7.76
8.08
94
0.56
EPS¥
0.40
0.42
0.43
0.46
0.46
0.44
0.48
0.48
0.57
0.63
0.58
6.17%
6.28%
—
24.15
EPS growth%
21.01
20.06
19.60
18.91
16.60
18.15
16.72
14.52
12.43
12.57
5.71
14.52
17.44
80
1.00
Bookvalue per sh¥
1.17
1.17
1.41
1.42
1.70
2.05
2.36
2.60
3.03
3.19
1.86
13.46%
10.70%
—
0.69
FCF per share¥
0.62
0.64
0.65
0.62
0.63
0.71
0.79
0.78
0.80
0.79
1.43
4.80%
1.95%
—
0.59
Dividend per sh¥
1.96
2.21
2.54
2.64
3.05
3.50
3.71
3.73
3.46
3.56
1.08
3.14%
7.45%
—
26.34
Div yield (avg)%
21.04
20.13
22.86
21.91
23.88
25.74
26.19
27.00
26.63
29.56
21.18
26.63
24.81
39
5.15
Payout ratio%
29.94
29.11
29.82
27.17
29.96
30.86
33.69
35.67
34.24
36.57
11.82
34.24
30.41
6
146.7
Shares (diluted)M
149.7
142.3
138.0
159.9
169.1
173.4
188.3
209.0
194.8
190.4
148.7
2.40%
2.17%
26
23.50
Buyback yield%
7.03
4.06
5.97
5.94
4.22
3.92
4.66
2.11
0.40
0.40
16.70
2.11
4.14
69
1.232
D/E ratiox
0.684
0.809
0.876
0.856
0.878
1.041
1.202
1.211
1.250
1.493
1.143
1.211
0.959
59
145.3
Enterprise value¥M
90.19
88.35
93.69
80.71
71.56
75.89
78.34
72.44
74.14
76.38
794.1
1.31%
(1.69%)
54
481.8
LT debt¥M
272.0
254.0
280.1
290.0
282.4
303.6
345.2
332.2
315.9
357.5
733.0
4.83%
3.29%
84
Revenue
¥948.8M
0.27%
1.00×
Cost of revenue
¥664.2M
0.27%
1.00×
Operating expenses
¥195.3M
0.30%
1.00×
Property and equipment
19.90%
Goodwill & intangibles
15.56%
Spread over hurdle
(1.43%)