41.31
Revenue¥M
756.0
773.2
782.7
787.6
782.7
769.4
764.9
775.6
762.1
772.0
45.32
(0.27%)
0.03%
12
17.44
Revenue growth%
18.04
15.94
15.39
16.42
14.41
14.91
15.05
15.19
16.59
17.19
28.74
15.19
15.66
8
25.47
Gross margin%
32.77
34.23
35.01
33.54
32.87
33.55
34.94
35.45
37.12
36.92
13.64
35.45
34.58
71
2.80
Operating margin%
22.56
23.98
22.50
23.55
23.51
23.70
21.71
19.25
20.05
22.77
4.27
21.71
22.66
70
4.89
Net margin%
18.02
20.63
19.74
20.19
22.71
22.68
23.89
24.25
23.08
25.95
23.70
23.89
22.70
29
32.48
P/E ratio (avg)x
23.38
22.51
25.60
26.79
28.14
30.47
36.30
38.88
43.68
49.62
35.94
38.88
29.30
71
11.89
EV/EBITx
8.414
8.754
8.547
9.568
10.53
10.61
12.09
14.03
14.39
15.60
35.98
14.03
10.57
69
29.66
FCF yield (avg)%
25.52
22.56
21.09
20.94
17.96
19.35
17.81
16.18
18.96
16.98
26.06
17.81
19.16
38
12.32
FCF margin%
17.68
17.42
14.77
17.53
17.98
20.36
19.23
16.35
15.01
13.64
8.14
16.35
17.47
45
0.707
FCF / Net incomex
0.771
0.769
0.749
0.711
0.803
0.819
0.923
1.043
1.018
0.964
0.841
0.964
0.811
23
29.49
ROIC%
2.62
2.79
1.37
0.70
0.40
0.40
0.40
2.78
4.05
2.73
24.73
2.73
2.00
23
2.85
Return on equity%
6.94
7.57
7.02
8.80
7.41
5.10
4.54
7.38
6.74
5.30
20.19
5.30
6.98
7
6.58
Return on assets%
16.25
15.94
18.77
16.62
14.20
13.86
13.00
15.60
14.55
13.78
23.08
13.86
15.08
85
1.98
EPS¥
4.36
4.57
4.77
5.11
4.51
4.79
4.73
4.38
4.49
4.45
2.11
(0.26%)
(0.61%)
—
17.07
EPS growth%
6.76
5.91
3.18
1.14
0.40
0.67
0.40
0.96
0.40
0.40
7.52
0.40
0.82
77
7.27
Bookvalue per sh¥
15.80
17.36
20.18
21.04
25.50
25.25
28.74
30.81
33.69
34.99
8.15
6.53%
8.86%
—
9.17
FCF per share¥
1.79
1.72
1.64
1.57
1.43
1.45
1.34
1.26
1.16
1.14
4.29
(4.50%)
(3.99%)
—
4.69
Dividend per sh¥
3.74
3.54
3.26
3.04
2.82
2.80
2.64
2.60
2.23
2.26
9.20
(4.35%)
(6.24%)
—
9.14
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.76
0.78
0.91
3.55
2.80
14.84
0.91
0.58
80
11.74
Payout ratio%
16.99
15.49
17.76
17.06
19.48
21.10
21.27
19.17
17.54
19.57
26.89
19.57
18.46
72
80.99
Shares (diluted)M
135.1
145.9
141.2
150.9
164.5
179.1
213.7
248.3
254.4
256.1
77.39
9.26%
8.19%
6
27.67
Buyback yield%
11.07
11.25
10.41
12.79
15.27
12.40
9.89
7.16
7.50
4.80
13.00
7.50
10.74
24
1.602
D/E ratiox
1.785
1.729
1.846
1.863
1.951
2.141
2.187
2.339
2.606
2.676
0.627
2.339
2.046
26
0.250
Enterprise value¥B
1.169
1.323
1.600
1.918
2.210
2.449
2.608
3.101
3.044
3.138
0.364
7.27%
12.43%
63
328.0
LT debt¥M
607.8
552.5
600.5
606.9
659.2
718.0
711.4
709.5
747.6
741.0
513.6
2.37%
2.06%
66
Revenue
¥772.0M
0.03%
1.00×
Cost of revenue
¥498.2M
0.07%
1.00×
Operating expenses
¥106.5M
0.16%
1.01×
Property and equipment
17.28%
Return on capital
107.24%
Spread over hurdle
99.21%