235.8
Revenue¥M
492.6
522.9
550.6
593.0
617.6
646.0
692.4
717.1
749.7
806.5
243.5
5.48%
5.47%
55
16.36
Revenue growth%
6.10
8.29
8.08
6.16
8.29
5.98
8.47
11.39
9.07
10.66
26.14
9.07
8.29
49
24.67
Gross margin%
17.40
19.02
21.29
20.49
19.94
22.01
21.47
19.43
22.29
23.59
22.96
22.01
20.89
50
27.93
Operating margin%
15.36
13.49
13.45
15.73
14.26
12.95
10.95
13.89
14.58
14.63
22.12
13.89
14.08
49
24.29
Net margin%
24.80
26.18
24.77
27.61
28.52
26.61
25.69
25.46
27.40
25.96
2.73
25.96
26.07
47
34.51
P/E ratio (avg)x
43.63
49.42
47.41
45.09
50.54
58.95
57.14
59.13
61.41
71.08
35.44
59.13
53.84
77
10.23
EV/EBITx
27.72
30.61
30.37
30.03
32.49
32.82
33.69
34.42
37.97
40.57
36.99
34.42
32.66
86
21.93
FCF yield (avg)%
9.86
10.80
12.32
13.36
16.29
16.25
17.91
16.51
18.48
21.26
5.07
17.91
16.27
58
7.71
FCF margin%
2.53
2.55
5.37
7.49
7.94
5.11
2.98
0.49
0.40
2.14
8.80
2.14
2.76
60
0.136
FCF / Net incomex
0.295
0.315
0.350
0.356
0.344
0.392
0.393
0.402
0.457
0.422
0.513
0.402
0.374
75
2.52
ROIC%
12.11
10.63
11.45
11.85
10.88
10.80
13.75
14.80
13.54
12.04
20.89
13.54
11.95
43
14.69
Return on equity%
2.09
4.22
4.90
6.23
6.43
5.58
2.92
1.02
0.40
2.72
8.06
2.72
3.57
60
6.06
Return on assets%
3.06
1.57
1.43
2.43
4.59
7.13
4.33
5.63
7.71
6.30
29.59
6.30
4.46
6
1.13
EPS¥
1.09
1.20
1.13
1.29
1.49
1.65
1.86
2.10
2.40
2.58
1.22
11.59%
9.36%
—
4.88
EPS growth%
3.35
1.08
0.40
2.00
2.39
1.90
4.65
5.67
3.52
4.17
21.16
4.17
2.87
68
0.51
Bookvalue per sh¥
3.11
3.70
4.48
4.93
5.07
5.07
6.04
6.50
6.85
8.26
1.93
10.25%
10.05%
—
0.68
FCF per share¥
1.21
1.30
1.44
1.57
1.75
1.77
1.70
1.85
1.70
1.90
0.89
1.64%
4.31%
—
2.00
Dividend per sh¥
2.66
2.48
2.15
1.91
1.92
1.96
2.09
2.28
2.07
2.06
1.43
1.42%
(2.42%)
—
5.47
Div yield (avg)%
26.87
26.35
28.32
29.22
27.82
26.07
25.46
23.40
22.80
23.21
3.41
23.40
26.21
41
11.62
Payout ratio%
26.03
28.97
27.18
26.00
24.65
22.35
20.98
20.63
20.25
22.52
28.61
20.98
23.58
48
223.8
Shares (diluted)M
128.5
118.5
126.9
109.8
116.3
116.0
102.1
106.2
98.52
93.89
223.4
(4.19%)
(2.45%)
14
17.10
Buyback yield%
10.94
8.60
9.03
10.77
12.14
10.39
8.56
9.73
9.09
11.37
3.71
9.73
10.06
46
1.330
D/E ratiox
1.348
1.457
1.519
1.356
1.345
1.367
1.265
1.215
1.233
1.149
1.428
1.233
1.347
45
768.2
Enterprise value¥M
135.1
147.4
170.5
171.6
167.7
161.9
186.2
218.0
248.8
235.0
519.3
6.98%
6.48%
16
192.4
LT debt¥M
588.7
642.6
568.0
587.8
648.7
703.8
709.9
718.0
631.9
661.6
200.5
0.39%
1.40%
18
Revenue
¥806.5M
5.47%
1.00×
Cost of revenue
¥532.6M
5.62%
1.01×
Operating expenses
¥133.2M
5.19%
0.97×
Spread over hurdle
21.67%