901.3
Revenue¥M
801.6
820.4
843.1
857.5
866.7
874.3
871.3
858.9
842.9
847.2
955.6
(0.45%)
0.37%
34
18.98
Revenue growth%
8.75
8.96
7.37
7.26
8.68
6.46
8.31
9.24
9.15
11.74
17.48
9.15
8.71
70
24.15
Gross margin%
12.21
14.36
13.78
16.75
15.54
13.83
16.59
15.18
12.47
12.68
19.55
13.83
14.10
85
4.18
Operating margin%
21.88
24.00
26.53
28.50
31.22
30.88
32.25
34.42
37.16
34.90
10.15
34.42
31.05
10
13.30
Net margin%
20.72
19.67
22.64
23.51
21.92
23.50
26.10
27.04
28.07
30.78
9.76
27.04
23.51
79
25.53
P/E ratio (avg)x
15.37
15.74
15.85
16.69
14.42
13.39
14.14
12.77
12.34
10.96
26.94
12.77
14.28
59
29.33
EV/EBITx
36.65
40.76
46.98
50.43
57.83
58.19
68.59
65.92
76.72
79.58
35.51
68.59
58.01
80
13.51
FCF yield (avg)%
12.80
13.01
11.77
13.10
10.68
9.64
8.47
8.10
5.52
5.23
23.62
8.10
10.16
27
8.60
FCF margin%
10.96
9.44
8.24
7.71
7.06
5.67
3.39
0.85
3.74
2.28
2.26
3.39
6.37
93
0.721
FCF / Net incomex
0.743
0.645
0.576
0.518
0.460
0.474
0.424
0.442
0.467
0.422
1.428
0.442
0.470
10
15.72
ROIC%
2.79
3.89
2.39
1.66
0.90
0.40
0.40
1.79
0.40
0.40
3.72
0.40
1.28
48
20.34
Return on equity%
26.20
24.91
27.70
26.09
23.33
23.88
24.13
26.51
23.68
23.74
2.30
23.88
24.52
9
12.81
Return on assets%
15.82
17.32
16.58
14.24
11.87
10.64
13.50
15.80
16.62
17.50
14.28
15.80
15.81
90
3.23
EPS¥
7.83
7.97
9.05
8.44
8.24
8.72
9.55
10.91
11.48
12.75
3.44
9.14%
5.82%
—
11.16
EPS growth%
14.10
13.93
14.39
16.00
17.69
15.91
14.06
12.70
13.02
11.33
3.00
13.02
14.08
56
1.52
Bookvalue per sh¥
4.60
4.94
4.68
4.59
4.50
4.87
4.85
4.67
4.70
5.01
2.29
2.15%
0.14%
—
6.61
FCF per share¥
7.81
8.58
9.35
10.17
10.65
10.36
10.28
11.75
12.30
14.64
4.01
6.58%
7.86%
—
1.67
Dividend per sh¥
4.76
5.05
4.55
4.12
3.91
3.47
2.97
3.10
3.04
3.18
1.42
(4.03%)
(3.93%)
—
15.86
Div yield (avg)%
14.22
15.33
16.90
16.69
17.40
18.83
19.50
20.98
19.37
17.71
28.21
19.37
17.56
75
2.66
Payout ratio%
17.56
16.52
16.49
18.68
20.03
17.54
19.50
20.02
18.88
15.96
2.33
18.88
18.12
68
90.02
Shares (diluted)M
166.9
165.6
185.0
188.3
215.4
208.8
239.9
259.6
266.6
308.2
87.81
7.43%
7.48%
88
25.14
Buyback yield%
19.67
17.86
17.60
19.98
19.51
22.40
23.45
25.12
23.34
23.74
9.68
23.45
21.19
27
0.730
D/E ratiox
0.586
0.642
0.699
0.639
0.592
0.541
0.576
0.613
0.635
0.595
1.685
0.595
0.604
55
554.9
Enterprise value¥M
192.2
186.9
189.8
212.2
228.9
211.7
239.7
272.0
283.6
304.0
907.9
5.83%
5.06%
39
378.7
LT debt¥M
196.5
198.0
178.7
185.6
207.1
209.8
203.1
212.7
194.9
185.3
39.61
(2.20%)
(1.54%)
27
Revenue
¥847.2M
0.37%
1.00×
Cost of revenue
¥549.6M
0.30%
0.99×
Operating expenses
¥164.7M
0.29%
0.99×
Property and equipment
18.11%
Goodwill & intangibles
15.91%
Spread over hurdle
25.26%