235.2
Revenue¥M
613.5
624.3
626.2
622.4
642.6
658.8
668.8
675.4
683.1
677.5
256.8
1.06%
0.98%
44
7.26
Revenue growth%
26.27
26.90
27.84
27.43
24.57
27.40
27.67
24.77
21.82
24.62
11.78
24.77
26.58
54
28.83
Gross margin%
22.04
24.83
25.78
25.54
24.74
25.10
23.83
25.47
23.66
22.92
5.46
23.83
24.79
77
3.88
Operating margin%
15.38
16.80
15.43
16.54
19.31
20.12
18.72
20.37
21.95
20.72
18.04
20.37
19.02
59
13.09
Net margin%
4.51
2.40
0.40
0.40
0.40
0.71
0.40
0.40
2.76
3.53
26.44
0.71
0.55
62
11.52
P/E ratio (avg)x
29.99
34.08
38.42
44.08
48.41
53.39
55.66
54.44
51.38
52.93
26.21
53.39
49.89
7
19.32
EV/EBITx
18.90
18.43
19.08
19.62
18.43
20.87
23.44
24.28
25.37
25.56
10.24
24.28
20.24
67
24.33
FCF yield (avg)%
26.01
24.40
23.98
23.91
21.38
20.24
18.60
19.41
21.15
22.07
15.40
20.24
21.73
12
27.06
FCF margin%
21.30
18.92
20.95
20.06
19.28
18.59
15.81
14.44
15.25
15.27
2.31
15.27
18.76
14
0.539
FCF / Net incomex
0.822
0.893
0.886
0.970
0.915
0.920
0.957
0.956
1.044
0.911
1.135
0.956
0.918
77
25.27
ROIC%
29.66
28.94
30.64
28.92
30.41
31.22
28.85
30.15
31.54
34.53
18.86
31.22
30.28
66
8.14
Return on equity%
22.38
22.09
21.49
21.30
18.63
21.29
22.27
23.19
21.31
18.59
5.82
21.31
21.40
35
27.94
Return on assets%
25.46
23.54
22.88
21.82
22.28
22.09
19.54
18.91
17.85
19.35
16.92
19.35
21.95
71
2.72
EPS¥
1.37
1.53
1.77
2.02
2.42
2.74
2.77
3.00
3.43
3.81
3.03
9.45%
11.78%
—
5.81
EPS growth%
10.84
9.40
7.34
8.94
7.34
7.61
6.88
4.52
3.74
3.94
10.62
4.52
7.34
80
2.76
Bookvalue per sh¥
0.67
0.76
0.80
0.80
0.83
0.85
0.81
0.84
0.87
0.94
0.87
2.65%
3.93%
—
1.02
FCF per share¥
3.11
3.54
3.69
3.52
3.34
3.50
3.31
3.73
3.53
3.56
0.83
1.29%
1.16%
—
2.50
Dividend per sh¥
0.51
0.54
0.55
0.49
0.46
0.42
0.41
0.42
0.45
0.39
2.06
(3.13%)
(3.21%)
—
14.39
Div yield (avg)%
13.04
12.26
14.01
13.11
10.77
12.95
10.95
11.82
10.54
11.39
8.05
11.39
12.04
69
24.73
Payout ratio%
6.30
8.09
8.47
6.37
5.36
7.98
10.18
11.44
8.65
11.05
5.54
10.18
8.28
71
110.6
Shares (diluted)M
170.7
193.5
190.2
210.8
212.5
219.6
215.8
236.6
245.9
278.5
115.4
5.55%
6.52%
86
4.30
Buyback yield%
3.46
5.37
6.56
6.77
6.92
9.21
7.80
7.80
5.26
4.33
13.43
7.80
6.66
60
0.793
D/E ratiox
0.681
0.635
0.615
0.587
0.643
0.674
0.638
0.710
0.829
0.867
1.360
0.710
0.658
20
539.9
Enterprise value¥M
310.1
278.3
272.7
278.5
284.3
261.7
243.1
255.2
256.7
257.5
717.6
(1.97%)
(0.90%)
13
282.3
LT debt¥M
150.6
171.8
161.7
166.6
176.6
185.6
193.2
203.8
199.0
189.7
313.7
1.44%
2.05%
43
Revenue
¥677.5M
0.98%
1.00×
Cost of revenue
¥373.7M
0.69%
0.97×
Operating expenses
¥74.45M
2.77%
1.19×
Cash and investments
21.91%
Spread over hurdle
37.15%