141.2
Revenue¥M
519.7
541.4
562.6
594.5
635.8
667.9
693.9
709.9
743.4
770.1
145.6
3.90%
4.30%
67
27.26
Revenue growth%
7.96
5.88
3.96
4.59
5.88
5.56
3.34
6.27
4.13
1.29
18.49
4.13
5.08
8
9.88
Gross margin%
3.15
1.15
1.54
0.40
0.40
1.18
0.40
0.40
0.40
0.49
22.96
0.40
0.44
61
4.47
Operating margin%
14.16
13.60
16.21
18.95
21.25
24.23
26.79
26.67
24.52
27.41
10.25
26.67
22.74
9
22.24
Net margin%
33.52
33.23
34.97
35.64
35.77
36.95
37.37
39.51
40.18
39.45
27.89
39.45
36.36
22
22.38
P/E ratio (avg)x
39.70
40.19
40.23
41.65
42.32
42.46
41.00
43.77
49.63
57.68
11.25
43.77
41.98
53
10.64
EV/EBITx
36.23
39.99
41.19
44.13
50.09
53.15
50.30
55.03
57.69
57.12
30.14
55.03
50.20
60
10.94
FCF yield (avg)%
23.66
22.32
25.15
23.98
26.43
29.28
29.80
29.59
29.02
30.38
15.05
29.59
27.72
80
23.69
FCF margin%
5.60
5.56
6.97
7.44
5.70
5.45
7.71
8.71
8.04
8.01
4.30
8.01
7.20
51
0.394
FCF / Net incomex
2.112
2.403
2.473
2.534
2.680
2.653
2.897
3.360
3.855
4.398
1.543
3.360
2.667
35
16.43
ROIC%
21.76
20.17
21.08
20.81
20.86
18.93
17.24
19.86
22.63
20.11
11.47
19.86
20.49
40
19.16
Return on equity%
25.40
22.84
21.23
23.39
25.95
28.01
27.29
24.69
23.40
25.10
6.42
25.10
24.90
46
17.57
Return on assets%
25.95
24.31
24.74
24.25
24.24
22.34
24.99
24.92
24.12
27.01
26.86
24.92
24.53
76
4.24
EPS¥
3.20
3.71
3.77
4.14
4.61
5.08
5.79
5.70
5.28
5.07
4.46
1.95%
4.95%
—
2.26
EPS growth%
19.88
22.19
24.69
24.54
23.84
25.95
28.17
29.80
27.27
28.79
18.28
28.17
25.32
26
2.49
Bookvalue per sh¥
3.80
3.57
3.38
3.24
3.02
2.87
3.02
3.12
3.44
3.19
2.60
1.10%
(1.30%)
—
4.84
FCF per share¥
0.77
0.79
0.83
0.91
0.91
0.91
0.90
0.91
0.82
0.79
3.40
(2.91%)
0.48%
—
5.22
Dividend per sh¥
0.86
0.81
0.87
0.90
0.81
0.85
0.80
0.81
0.88
0.87
2.42
1.42%
(0.11%)
—
20.54
Div yield (avg)%
15.44
14.21
14.19
13.97
13.51
11.26
11.83
13.53
10.66
8.92
11.09
11.26
13.52
9
28.86
Payout ratio%
28.67
28.31
27.32
28.27
29.59
28.38
30.71
33.55
34.83
36.81
17.71
33.55
29.13
71
192.9
Shares (diluted)M
174.0
159.9
164.3
158.3
174.3
179.3
188.2
180.2
172.3
153.0
196.1
(2.57%)
(0.73%)
59
12.59
Buyback yield%
2.79
1.29
0.40
1.59
2.91
3.77
4.97
7.56
6.24
6.85
26.52
6.24
3.34
85
0.793
D/E ratiox
0.992
1.006
1.074
1.172
1.097
1.218
1.159
1.158
1.177
1.174
0.949
1.174
1.158
63
502.3
Enterprise value¥M
214.8
211.7
224.0
245.7
258.6
245.1
242.3
243.4
247.2
247.8
679.6
(0.85%)
0.08%
29
277.3
LT debt¥M
591.0
558.9
616.0
666.8
662.9
716.9
793.7
880.2
833.5
804.5
163.0
3.95%
3.98%
88
Revenue
¥770.1M
4.30%
1.00×
Cost of revenue
¥443.5M
4.29%
1.00×
Operating expenses
¥170.9M
4.62%
1.03×
Cash and investments
15.33%
Spread over hurdle
(1.00%)