648.8
Revenue¥M
703.2
691.5
678.5
685.6
675.7
681.4
671.6
687.7
681.0
701.5
716.5
0.75%
0.18%
66
23.27
Revenue growth%
31.83
31.27
31.15
31.25
30.93
33.49
31.55
34.49
36.58
34.08
10.20
34.08
31.69
65
29.86
Gross margin%
20.62
18.81
17.22
18.88
20.59
22.34
24.81
25.99
23.39
23.83
2.50
23.83
21.48
71
9.94
Operating margin%
1.55
1.64
0.40
0.40
1.38
0.40
0.40
2.85
1.34
1.21
12.12
1.21
1.28
37
10.65
Net margin%
17.16
15.14
15.00
12.07
9.95
12.62
15.09
17.59
19.76
21.04
3.84
17.59
15.11
69
31.13
P/E ratio (avg)x
31.35
33.75
34.26
34.69
35.45
40.37
37.70
41.14
40.70
41.71
8.091
40.70
36.57
88
35.19
EV/EBITx
12.06
11.43
12.94
13.62
13.11
14.85
16.48
16.62
15.71
14.59
8.044
15.71
14.11
6
3.37
FCF yield (avg)%
31.23
32.01
29.25
26.98
28.41
26.28
26.42
24.01
25.71
28.68
21.32
26.28
27.70
43
23.83
FCF margin%
6.49
6.97
5.62
3.43
2.06
1.13
0.75
0.40
1.44
0.42
27.65
0.75
1.75
92
0.797
FCF / Net incomex
2.147
2.434
2.417
2.565
2.615
2.590
3.038
2.887
3.188
3.519
0.618
3.038
2.602
33
25.33
ROIC%
1.10
2.74
1.49
2.39
1.94
0.40
3.04
1.45
0.40
0.40
18.65
0.40
1.47
69
18.66
Return on equity%
23.72
20.88
23.41
25.47
27.23
27.87
27.21
27.78
25.72
26.97
16.41
27.21
26.34
69
23.66
Return on assets%
22.78
22.66
23.48
25.40
23.69
26.20
26.94
24.65
26.06
26.84
6.73
26.20
25.02
63
0.77
EPS¥
0.42
0.39
0.36
0.42
0.41
0.45
0.53
0.60
0.67
0.73
0.79
12.63%
6.97%
—
25.56
EPS growth%
17.19
15.82
15.06
13.12
15.09
16.76
14.46
12.42
13.90
14.16
10.79
14.16
14.76
54
0.71
Bookvalue per sh¥
0.93
0.88
0.93
0.86
0.82
0.93
0.89
0.90
1.02
1.10
1.92
5.90%
2.23%
—
1.20
FCF per share¥
1.08
1.05
1.02
0.97
0.93
0.90
0.83
0.93
0.95
1.06
1.83
2.76%
(0.17%)
—
0.45
Dividend per sh¥
1.94
1.82
2.08
2.18
2.18
2.33
2.29
2.31
2.22
2.28
0.30
0.98%
1.02%
—
7.93
Div yield (avg)%
24.57
22.79
23.84
20.87
19.97
21.47
21.97
20.23
20.94
23.45
27.62
21.47
21.72
93
13.24
Payout ratio%
11.33
9.86
8.69
11.08
13.52
14.88
15.64
14.84
13.83
14.03
16.22
14.84
13.68
70
175.2
Shares (diluted)M
230.6
228.6
242.2
248.3
260.8
259.0
247.5
279.8
303.4
333.8
183.4
5.06%
3.76%
10
15.06
Buyback yield%
27.99
28.68
29.77
30.23
28.62
30.72
33.42
30.74
28.30
26.06
27.56
30.72
29.23
84
1.144
D/E ratiox
1.402
1.391
1.434
1.559
1.687
1.886
1.860
2.214
2.627
3.025
1.416
2.214
1.774
49
423.7
Enterprise value¥M
292.0
312.1
324.0
364.1
407.4
422.5
421.1
480.3
542.4
579.7
641.7
7.31%
7.25%
15
156.7
LT debt¥M
449.4
471.2
472.3
484.0
523.6
486.9
517.2
586.9
561.9
545.4
261.1
0.82%
2.92%
62
Revenue
¥701.5M
0.18%
1.00×
Cost of revenue
¥314.2M
0.38%
1.02×
Operating expenses
¥149.9M
0.24%
1.01×
Goodwill & intangibles
15.74%
Spread over hurdle
32.92%