190.0
Revenue¥M
820.4
832.1
834.9
836.5
850.7
833.5
848.6
854.4
851.2
840.6
202.9
(0.24%)
0.22%
93
28.88
Revenue growth%
26.61
28.55
27.88
28.68
26.21
25.15
22.96
23.05
22.31
19.68
23.96
22.96
25.68
41
26.10
Gross margin%
14.51
11.92
11.84
9.17
9.77
11.37
13.38
12.66
13.80
15.18
16.96
13.38
12.29
18
29.69
Operating margin%
21.88
22.26
22.88
25.08
22.28
24.82
24.00
22.12
21.59
21.32
15.51
22.12
22.27
89
22.82
Net margin%
5.96
3.99
3.12
2.23
0.40
0.40
0.40
0.40
0.40
2.33
22.86
0.40
1.32
46
17.96
P/E ratio (avg)x
8.798
8.994
9.817
10.61
11.28
9.724
10.52
10.84
10.08
10.43
20.88
10.43
10.26
71
37.26
EV/EBITx
32.79
30.23
33.57
36.78
36.12
32.54
35.46
34.41
38.77
39.41
18.82
35.46
34.93
82
18.31
FCF yield (avg)%
6.06
7.50
10.05
12.64
13.32
13.01
14.67
16.95
18.19
17.01
15.27
16.95
13.16
30
4.58
FCF margin%
17.55
17.94
15.37
13.74
15.83
13.32
13.40
11.32
12.28
11.85
3.00
12.28
13.57
70
0.539
FCF / Net incomex
0.713
0.694
0.714
0.852
0.878
0.911
1.082
1.047
1.144
1.215
1.527
1.082
0.894
19
2.26
ROIC%
4.42
2.10
0.81
3.33
2.41
4.20
2.06
0.40
1.57
3.11
5.63
2.06
2.25
48
20.75
Return on equity%
25.93
28.58
27.07
26.46
24.97
24.70
22.77
21.26
20.77
18.49
7.92
21.26
24.84
32
16.67
Return on assets%
20.90
20.53
17.61
16.34
19.13
19.78
17.53
14.95
13.93
15.47
9.34
15.47
17.57
24
7.15
EPS¥
16.29
18.53
18.84
21.79
26.26
29.11
30.66
34.82
37.46
42.44
7.92
10.08%
12.10%
—
3.07
EPS growth%
29.06
29.78
30.15
31.05
31.64
32.36
32.48
32.57
30.01
31.48
14.18
32.36
31.26
73
9.92
Bookvalue per sh¥
7.10
7.80
8.64
8.57
8.40
8.68
9.42
9.69
10.01
10.10
7.45
3.76%
4.27%
—
5.00
FCF per share¥
16.24
15.90
19.00
20.49
19.68
23.13
25.37
25.25
29.41
28.53
3.66
7.71%
7.64%
—
11.75
Dividend per sh¥
3.78
3.30
3.40
3.52
3.10
2.71
2.51
2.71
2.67
2.47
7.98
(4.42%)
(5.77%)
—
11.77
Div yield (avg)%
27.91
25.46
28.14
26.07
26.32
28.75
28.26
25.56
23.21
20.74
25.12
25.56
26.19
85
22.34
Payout ratio%
26.00
23.50
24.91
25.94
23.47
20.98
20.66
18.57
21.08
22.73
25.13
20.98
23.10
18
117.4
Shares (diluted)M
153.9
137.6
154.3
158.4
164.8
180.7
162.5
168.1
151.0
151.5
119.6
(1.67%)
0.08%
89
22.28
Buyback yield%
27.38
30.34
32.99
31.22
33.50
31.39
33.56
33.88
33.80
32.56
16.57
33.56
32.77
7
0.211
D/E ratiox
0.138
0.141
0.134
0.133
0.121
0.106
0.118
0.124
0.128
0.120
0.752
0.120
0.126
56
0.081
Enterprise value¥B
0.716
0.759
0.883
1.057
1.080
1.213
1.344
1.487
1.500
1.755
0.413
10.20%
9.39%
45
1.169
LT debt¥B
0.974
1.077
1.220
1.233
1.361
1.321
1.516
1.667
1.529
1.542
0.659
2.53%
3.77%
30
Revenue
¥840.6M
0.22%
1.00×
Cost of revenue
¥580.6M
0.30%
1.01×
Operating expenses
¥164.3M
(0.03%)
0.98×
Cash and investments
15.71%
Spread over hurdle
(5.41%)