256.3
Revenue¥M
756.3
763.7
763.1
773.9
762.2
773.5
776.3
776.3
774.4
772.5
282.5
0.27%
(0.02%)
26
3.72
Revenue growth%
22.82
20.57
21.22
22.10
19.38
19.40
19.49
18.97
16.77
16.32
17.88
18.97
19.45
92
13.44
Gross margin%
8.57
10.95
8.45
8.97
8.07
10.59
9.02
6.24
5.79
4.53
15.90
6.24
8.51
66
20.25
Operating margin%
7.94
5.48
6.06
8.34
11.13
8.75
11.34
12.77
12.54
15.44
2.19
12.54
9.94
88
27.97
Net margin%
15.10
15.43
17.55
14.65
12.84
15.62
18.32
19.81
17.09
17.64
14.97
17.64
16.35
66
21.00
P/E ratio (avg)x
19.18
21.81
26.35
29.97
32.14
35.37
34.88
38.93
39.47
46.82
21.93
38.93
33.51
67
29.25
EV/EBITx
22.65
22.33
21.81
22.46
22.03
21.30
18.76
16.99
18.42
18.46
33.28
18.46
21.56
73
23.84
FCF yield (avg)%
11.89
11.97
10.24
10.78
13.36
13.83
12.30
11.28
8.84
9.77
5.73
11.28
11.59
24
16.37
FCF margin%
25.20
26.97
25.07
23.13
21.91
24.54
22.50
21.66
20.54
17.95
22.48
21.66
22.81
7
1.382
FCF / Net incomex
1.163
1.007
0.856
0.732
0.795
0.737
0.636
0.625
0.596
0.627
1.782
0.627
0.735
22
25.08
ROIC%
8.90
6.49
8.43
7.20
8.20
9.39
6.45
5.10
2.99
3.83
11.80
5.10
6.84
86
16.75
Return on equity%
16.10
16.08
17.14
18.23
19.65
20.55
21.85
20.01
18.81
16.74
15.26
20.01
18.52
18
3.88
Return on assets%
30.88
31.57
32.15
33.89
36.83
37.80
36.86
37.89
38.36
39.91
5.30
37.89
36.85
88
2.18
EPS¥
3.47
3.59
4.09
3.84
3.81
4.31
4.97
5.10
5.62
5.39
2.27
7.21%
4.39%
—
29.85
EPS growth%
28.53
26.72
28.65
27.24
26.90
29.22
28.78
27.65
26.34
26.98
22.18
27.65
27.44
91
4.11
Bookvalue per sh¥
3.83
3.77
3.79
3.84
4.38
4.13
4.47
4.20
4.22
4.31
2.14
(0.30%)
2.12%
—
4.23
FCF per share¥
5.02
5.42
4.89
4.84
4.63
4.08
4.51
4.54
4.87
5.17
3.13
2.22%
1.35%
—
3.29
Dividend per sh¥
3.27
3.36
3.59
3.91
4.07
4.02
3.65
3.60
3.92
4.16
2.04
0.42%
2.33%
—
7.95
Div yield (avg)%
16.63
14.36
14.91
12.16
12.58
15.28
17.10
19.50
16.72
14.97
18.40
16.72
15.12
85
2.27
Payout ratio%
10.65
10.04
9.08
9.93
9.20
7.08
5.10
4.75
1.89
4.11
2.90
4.75
8.08
54
118.4
Shares (diluted)M
172.5
180.7
191.9
201.1
229.7
253.0
245.4
283.5
339.9
370.3
119.0
10.02%
8.49%
94
22.59
Buyback yield%
14.11
11.85
9.55
8.44
10.66
12.13
11.48
9.97
8.22
8.73
13.90
9.97
10.32
18
1.460
D/E ratiox
1.092
1.071
1.257
1.198
1.421
1.538
1.830
2.134
2.425
2.625
0.164
2.134
1.480
24
815.8
Enterprise value¥M
87.04
89.56
106.7
107.8
125.0
144.6
151.9
168.2
179.4
204.6
618.8
10.35%
9.92%
26
0.246
LT debt¥B
0.893
0.966
0.970
0.982
1.028
1.106
1.149
1.149
1.172
1.201
0.364
3.15%
3.83%
18
Revenue
¥772.5M
(0.02%)
1.00×
Cost of revenue
¥336.4M
(0.20%)
0.98×
Operating expenses
¥179.3M
0.36%
1.04×
Goodwill & intangibles
15.52%
Spread over hurdle
22.44%