165.5
Revenue¥M
778.9
797.2
816.7
808.0
823.6
807.7
795.1
816.6
816.2
839.2
181.5
0.38%
0.80%
79
15.99
Revenue growth%
25.11
24.25
21.51
21.30
23.10
21.87
19.57
20.40
21.63
20.44
16.31
20.44
21.57
21
18.26
Gross margin%
26.25
26.53
25.83
24.54
24.01
21.42
22.55
23.35
23.86
22.18
6.17
22.55
23.93
36
2.17
Operating margin%
1.79
0.40
2.31
0.40
0.40
0.40
0.86
0.40
0.40
0.40
3.34
0.40
0.40
46
13.52
Net margin%
11.98
13.37
16.24
17.51
17.43
15.69
14.97
13.62
12.03
11.57
4.12
13.62
14.29
30
14.07
P/E ratio (avg)x
36.70
42.62
43.66
47.40
49.00
52.63
50.84
57.52
66.48
62.87
8.774
57.52
49.92
77
30.32
EV/EBITx
24.63
25.14
24.45
23.07
21.96
23.73
21.24
23.15
20.70
20.54
7.581
21.24
23.11
40
12.22
FCF yield (avg)%
27.73
29.96
27.44
25.24
23.57
20.97
19.05
18.52
20.27
19.98
18.68
19.98
22.27
29
13.65
FCF margin%
18.66
21.07
23.16
26.14
27.79
25.27
24.72
22.99
21.86
19.95
29.39
22.99
23.07
6
0.905
FCF / Net incomex
1.004
0.884
0.883
0.863
0.905
0.786
0.857
0.806
0.818
0.885
1.024
0.818
0.873
91
8.09
ROIC%
14.94
12.96
10.24
7.72
8.68
9.34
8.43
7.34
6.66
7.89
23.32
7.89
8.56
66
23.26
Return on equity%
28.37
27.53
24.80
22.63
24.29
22.60
25.20
24.35
27.12
29.54
29.67
25.20
25.00
6
14.79
Return on assets%
28.98
29.13
29.86
32.57
30.02
27.27
27.56
27.51
28.55
26.65
11.68
27.51
28.77
60
0.36
EPS¥
1.11
1.17
1.18
1.10
1.20
1.18
1.22
1.10
1.18
1.20
0.39
0.10%
1.82%
—
27.28
EPS growth%
19.50
21.19
23.28
22.14
19.49
17.87
19.84
17.65
14.88
12.05
23.79
17.65
19.50
91
0.86
Bookvalue per sh¥
1.82
2.10
2.46
2.94
3.03
3.26
3.52
3.86
4.42
4.38
1.17
7.64%
9.92%
—
1.29
FCF per share¥
0.97
1.03
1.11
1.12
1.15
1.13
1.09
1.14
1.20
1.20
0.77
0.93%
1.53%
—
0.21
Dividend per sh¥
1.69
1.86
2.07
2.37
2.77
3.15
3.18
3.20
3.27
3.58
1.02
5.31%
9.30%
—
28.63
Div yield (avg)%
17.79
19.73
20.27
20.66
20.21
17.29
14.34
15.32
17.88
15.06
7.91
15.32
17.84
22
25.11
Payout ratio%
27.98
25.36
27.00
28.35
31.00
32.98
33.06
35.22
35.74
37.14
25.84
35.22
31.99
73
284.5
Shares (diluted)M
318.2
294.5
276.2
295.9
306.8
318.1
341.9
343.5
310.1
325.6
282.7
1.20%
(0.02%)
77
20.58
Buyback yield%
23.59
25.01
22.38
23.39
21.53
24.18
26.83
24.38
24.20
25.83
20.66
24.38
24.19
48
1.749
D/E ratiox
2.301
2.747
3.080
3.495
4.132
4.867
4.975
5.573
5.932
6.099
0.113
5.573
4.499
21
220.8
Enterprise value¥M
619.2
667.5
765.4
846.1
776.4
748.3
772.9
743.0
778.4
840.4
449.1
1.60%
2.62%
35
0.236
LT debt¥B
0.747
0.833
0.905
0.933
0.904
0.917
0.972
1.122
1.102
1.209
0.477
5.99%
5.96%
61
Revenue
¥839.2M
0.80%
1.00×
Cost of revenue
¥542.8M
0.63%
0.98×
Operating expenses
¥118.8M
1.81%
1.11×
Spread over hurdle
24.66%