559.9
Revenue¥M
537.5
540.7
549.8
554.6
548.2
560.8
555.4
565.2
574.5
567.1
574.4
0.68%
0.53%
76
5.93
Revenue growth%
13.32
13.61
14.91
12.56
11.21
11.45
10.87
11.15
11.92
9.69
10.44
11.15
11.69
49
3.24
Gross margin%
23.42
21.48
20.79
18.17
16.40
18.80
18.41
20.61
23.57
25.97
10.40
20.61
20.70
46
26.26
Operating margin%
29.66
28.12
29.27
26.36
23.94
26.68
23.72
23.61
22.92
22.77
24.11
23.61
25.15
24
23.16
Net margin%
12.05
12.58
9.97
7.62
8.97
8.78
11.47
8.57
7.10
8.01
10.67
8.57
8.87
31
13.42
P/E ratio (avg)x
14.67
16.19
16.06
18.32
17.44
19.66
21.62
22.84
24.90
23.04
18.76
22.84
18.99
69
29.58
EV/EBITx
20.00
21.35
22.82
20.28
18.74
19.37
17.43
17.03
15.12
13.74
14.95
17.03
19.06
86
14.70
FCF yield (avg)%
23.04
22.09
23.88
26.70
28.59
29.97
29.98
29.69
32.00
33.57
16.24
29.98
29.14
65
25.43
FCF margin%
18.69
18.65
20.88
19.99
20.64
21.90
20.26
22.52
22.13
22.08
14.74
22.08
20.76
18
0.865
FCF / Net incomex
2.948
3.100
3.666
3.950
4.586
5.474
6.302
6.804
7.057
7.563
0.922
6.804
5.030
52
29.52
ROIC%
23.09
22.67
24.92
22.18
24.36
25.46
23.87
25.68
28.14
30.05
10.18
25.68
24.64
10
5.67
Return on equity%
9.55
11.25
9.80
10.80
11.74
10.95
11.87
9.61
9.08
7.68
24.46
9.61
10.30
87
7.97
Return on assets%
22.56
22.22
20.45
19.04
18.55
16.12
14.22
13.62
15.71
13.15
25.55
14.22
17.33
27
0.32
EPS¥
0.78
0.88
0.95
1.08
1.09
1.23
1.17
1.34
1.34
1.37
0.35
4.69%
6.41%
—
6.75
EPS growth%
11.42
10.21
8.47
11.32
9.05
7.18
8.42
7.53
7.14
7.99
3.51
7.53
8.44
28
1.46
Bookvalue per sh¥
1.74
2.00
2.09
2.09
2.16
2.50
2.76
3.09
3.19
3.23
1.30
8.40%
7.17%
—
1.20
FCF per share¥
0.73
0.74
0.86
0.94
0.93
0.98
1.04
1.09
1.30
1.31
1.34
7.19%
5.74%
—
0.24
Dividend per sh¥
1.28
1.44
1.42
1.54
1.53
1.83
1.89
2.04
2.43
2.55
1.14
10.81%
8.58%
—
17.89
Div yield (avg)%
7.09
9.76
10.09
10.39
12.38
13.00
15.81
16.02
17.17
15.19
3.10
15.81
12.69
16
18.03
Payout ratio%
15.68
14.68
15.90
13.01
15.79
16.78
15.56
15.38
15.59
17.47
12.01
15.59
15.63
36
353.5
Shares (diluted)M
329.2
308.4
333.5
298.5
316.9
306.8
276.0
281.7
291.1
307.9
358.7
(0.58%)
(0.60%)
60
19.81
Buyback yield%
7.22
5.96
6.40
8.36
5.98
3.89
5.44
2.49
2.07
3.59
20.30
3.59
5.70
85
0.913
D/E ratiox
0.833
0.833
0.868
0.862
0.929
0.831
0.899
0.801
0.898
0.936
0.828
0.898
0.865
81
211.6
Enterprise value¥M
328.6
341.2
367.2
414.1
439.3
450.0
436.6
464.1
455.7
517.7
216.0
3.34%
5.50%
70
458.4
LT debt¥M
183.7
167.4
174.9
155.6
166.7
171.0
175.9
154.9
161.4
148.6
151.9
(2.27%)
(3.11%)
79
Revenue
¥567.1M
0.53%
1.00×
Cost of revenue
¥289.7M
0.32%
0.98×
Operating expenses
¥117.1M
1.01%
1.05×
Property and equipment
16.32%
Spread over hurdle
15.54%