503.5
Revenue¥M
489.1
509.3
518.0
528.4
540.2
554.4
566.7
582.0
603.7
627.3
514.0
3.03%
2.86%
21
2.17
Revenue growth%
13.95
15.08
14.97
15.97
13.30
15.96
16.99
15.15
16.14
17.12
17.36
16.14
15.55
91
8.73
Gross margin%
0.40
1.48
0.40
0.40
1.50
0.40
0.40
0.40
0.40
0.99
22.94
0.40
0.40
37
18.57
Operating margin%
17.52
17.58
19.29
20.84
18.36
19.81
20.59
19.29
22.07
21.67
22.65
20.59
19.55
95
3.83
Net margin%
0.40
0.40
2.99
0.40
0.72
0.62
0.82
2.49
0.40
0.40
4.62
0.62
0.51
23
6.945
P/E ratio (avg)x
12.93
12.60
12.46
13.53
12.35
12.31
11.25
11.36
11.60
10.16
25.42
11.36
12.33
12
29.37
EV/EBITx
26.51
26.84
28.14
27.28
27.22
30.01
29.51
31.95
28.91
27.90
29.87
29.51
28.02
19
4.06
FCF yield (avg)%
23.00
22.58
23.12
25.22
24.99
27.35
28.88
28.37
29.89
31.45
24.62
28.88
26.29
78
5.77
FCF margin%
2.93
2.91
5.45
3.73
3.41
5.59
7.81
6.69
6.53
7.14
12.19
6.69
5.52
61
0.574
FCF / Net incomex
1.094
1.098
1.062
1.261
1.423
1.385
1.371
1.475
1.558
1.753
0.758
1.475
1.378
80
6.60
ROIC%
16.97
17.05
19.58
20.25
19.76
20.53
19.47
20.03
20.38
19.19
13.84
20.03
19.67
83
19.58
Return on equity%
15.73
18.33
20.82
23.52
24.85
25.94
22.99
22.94
20.03
19.92
16.96
22.94
21.88
76
20.07
Return on assets%
31.20
33.89
33.20
32.53
30.43
28.23
29.60
29.96
32.37
34.99
3.75
29.96
31.78
78
0.91
EPS¥
1.35
1.23
1.20
1.11
1.06
1.18
1.18
1.13
1.25
1.28
1.00
3.90%
(1.20%)
—
27.06
EPS growth%
16.97
14.70
15.19
12.47
12.54
14.12
14.59
17.39
15.80
16.58
5.06
15.80
14.95
40
0.61
Bookvalue per sh¥
1.59
1.60
1.66
1.61
1.76
1.90
1.87
1.85
1.89
2.17
2.11
4.33%
3.77%
—
2.03
FCF per share¥
1.93
2.03
2.36
2.60
2.53
2.87
3.21
3.36
3.28
3.51
1.08
6.79%
6.48%
—
0.79
Dividend per sh¥
2.46
2.37
2.43
2.29
2.36
2.67
2.91
3.29
3.66
3.44
1.77
7.85%
4.93%
—
27.48
Div yield (avg)%
4.53
4.30
3.50
1.16
2.40
1.43
0.40
0.40
2.85
2.63
4.96
1.43
2.52
78
22.75
Payout ratio%
8.90
7.58
6.65
3.68
3.83
6.71
5.27
6.85
4.71
7.32
5.62
6.71
6.68
67
160.8
Shares (diluted)M
154.9
168.0
147.8
160.8
147.2
137.4
127.3
138.4
130.2
129.7
159.9
(2.51%)
(2.44%)
57
21.50
Buyback yield%
16.16
15.94
17.74
16.72
16.42
17.78
20.65
18.31
17.19
14.43
7.24
17.78
16.95
29
1.294
D/E ratiox
0.797
0.882
0.946
0.941
0.892
0.909
0.833
0.857
0.932
0.878
1.414
0.878
0.887
36
451.7
Enterprise value¥M
125.1
134.0
136.3
134.0
139.8
153.6
138.3
129.2
113.2
109.2
210.0
(4.81%)
(1.44%)
57
0.045
LT debt¥B
0.733
0.744
0.736
0.826
0.961
1.140
1.315
1.263
1.370
1.390
0.255
7.67%
6.07%
9
Revenue
¥627.3M
2.86%
1.00×
Cost of revenue
¥421.9M
3.08%
1.02×
Operating expenses
¥75.10M
2.07%
0.93×