596.3
Revenue¥M
660.9
697.1
743.3
771.1
796.6
835.7
882.6
918.3
957.9
996.3
644.5
4.58%
5.01%
50
29.95
Revenue growth%
13.22
11.61
11.04
12.16
11.62
12.13
10.80
11.53
12.31
11.10
24.22
11.53
11.62
6
25.32
Gross margin%
4.90
7.89
10.82
8.84
9.81
12.41
15.03
13.98
15.24
15.23
18.80
15.03
11.62
66
23.09
Operating margin%
0.40
0.40
0.40
1.41
2.56
5.00
7.84
9.65
9.95
12.74
26.11
9.65
3.78
16
23.71
Net margin%
2.40
1.26
0.40
2.71
2.23
4.43
6.36
3.82
5.43
4.66
4.74
4.66
3.26
42
9.821
P/E ratio (avg)x
43.88
51.86
57.04
66.47
67.46
68.68
71.25
76.17
87.96
85.58
29.20
76.17
68.07
9
25.43
EV/EBITx
27.20
24.65
25.38
26.10
25.18
27.43
25.67
24.12
20.95
21.72
27.25
24.12
25.28
81
26.49
FCF yield (avg)%
23.37
24.00
22.87
20.68
22.10
23.03
24.56
26.96
25.67
24.21
17.92
24.56
23.68
78
15.79
FCF margin%
19.57
19.31
21.18
19.81
22.69
23.85
26.20
28.32
25.40
26.09
22.68
26.09
23.27
14
0.218
FCF / Net incomex
0.252
0.277
0.253
0.229
0.219
0.221
0.214
0.200
0.216
0.214
0.232
0.214
0.220
60
17.66
ROIC%
19.98
21.93
21.09
20.33
20.85
21.14
22.95
22.80
20.23
21.20
19.79
21.20
21.11
82
2.78
Return on equity%
26.77
28.65
27.88
27.29
27.01
26.60
25.92
24.81
26.51
26.81
26.41
26.51
26.79
34
17.70
Return on assets%
5.43
6.50
4.26
3.90
1.57
4.54
3.57
2.63
3.80
2.95
21.71
3.57
3.85
46
1.86
EPS¥
2.87
3.03
2.82
3.12
3.22
3.38
3.55
3.25
3.50
3.79
2.06
3.32%
2.88%
—
24.30
EPS growth%
19.75
16.98
14.77
15.55
16.55
17.54
15.25
17.87
15.96
13.60
16.78
15.96
16.26
74
1.66
Bookvalue per sh¥
3.01
3.35
3.07
3.11
3.11
2.82
2.98
2.76
2.50
2.63
1.44
(3.28%)
(0.68%)
—
1.89
FCF per share¥
2.87
2.94
3.40
3.32
3.31
3.82
4.45
4.71
5.22
5.36
4.46
10.10%
6.27%
—
2.27
Dividend per sh¥
4.28
3.82
3.93
4.21
3.95
3.75
3.25
3.30
3.29
3.04
2.40
(5.12%)
(4.17%)
—
11.16
Div yield (avg)%
29.73
30.70
28.30
28.14
26.92
27.08
28.26
28.84
26.47
25.33
13.15
27.08
28.20
75
20.03
Payout ratio%
24.86
26.52
24.73
22.93
25.79
22.99
24.61
21.86
24.83
26.06
22.19
24.61
24.78
86
139.2
Shares (diluted)M
136.3
139.4
125.7
135.1
129.0
141.5
128.8
123.6
108.3
101.8
137.7
(4.63%)
(2.60%)
51
7.64
Buyback yield%
29.77
30.45
32.76
34.78
33.41
30.43
28.87
27.56
30.44
29.35
10.02
29.35
30.43
56
0.354
D/E ratiox
0.752
0.801
0.839
0.893
0.859
0.850
0.751
0.824
0.812
0.892
0.889
0.824
0.831
68
0.874
Enterprise value¥B
1.047
1.101
1.270
1.368
1.590
1.644
1.787
2.024
2.419
2.459
0.404
9.11%
9.27%
30
181.9
LT debt¥M
233.5
222.8
234.7
226.2
247.7
267.0
259.9
274.3
265.1
291.7
575.3
3.33%
3.78%
8
Revenue
¥996.3M
5.01%
1.00×
Cost of revenue
¥543.6M
4.38%
0.94×
Operating expenses
¥236.7M
5.75%
1.07×
Cash and investments
17.38%
Spread over hurdle
(1.24%)