339.6
Revenue¥M
711.4
729.5
750.6
761.3
782.1
806.9
834.0
835.9
828.1
839.0
379.2
1.41%
1.88%
53
5.04
Revenue growth%
16.79
17.61
15.60
15.66
15.47
15.08
14.61
16.86
18.41
16.24
23.17
16.24
15.95
16
10.72
Gross margin%
4.39
7.02
8.35
6.75
4.69
4.37
3.39
2.08
4.45
1.70
22.12
3.39
4.42
26
7.71
Operating margin%
13.79
14.58
14.52
15.14
16.49
19.15
19.75
20.79
22.23
20.40
28.27
20.40
17.82
84
27.07
Net margin%
28.93
26.49
27.43
26.11
25.70
26.05
26.57
26.96
24.05
22.54
2.55
26.05
26.30
74
16.11
P/E ratio (avg)x
24.27
21.60
18.32
19.79
21.14
22.94
24.22
25.41
23.54
20.19
7.800
23.54
22.27
24
30.35
EV/EBITx
9.235
9.532
10.17
10.31
11.35
11.83
11.10
11.07
12.24
13.59
37.70
11.83
11.08
17
9.65
FCF yield (avg)%
19.10
18.52
15.53
13.97
15.42
15.88
14.32
13.02
13.10
11.71
13.98
13.10
14.87
34
22.65
FCF margin%
22.44
24.22
21.46
22.93
24.32
25.09
22.43
23.22
24.30
22.02
26.67
23.22
23.08
15
1.382
FCF / Net incomex
2.245
2.469
2.799
3.154
3.596
4.167
5.029
5.206
5.786
5.713
0.397
5.206
3.882
5
28.95
ROIC%
15.18
17.51
18.25
20.14
20.43
22.37
22.19
22.86
22.97
25.64
8.31
22.86
21.31
27
22.38
Return on equity%
26.38
25.66
22.82
22.11
21.47
20.80
20.44
21.51
23.18
26.00
7.16
21.51
22.46
30
7.63
Return on assets%
31.25
29.04
31.08
33.15
31.39
34.33
37.19
39.19
37.75
40.18
16.12
37.75
33.74
11
0.25
EPS¥
0.19
0.19
0.19
0.21
0.22
0.22
0.24
0.25
0.24
0.22
0.26
0.27%
0.81%
—
14.07
EPS growth%
5.56
4.93
6.33
9.31
6.83
7.43
9.48
9.15
7.85
9.89
7.32
9.15
7.64
29
0.14
Bookvalue per sh¥
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.12
0.13
0.16
0.10
11.56%
8.82%
—
0.15
FCF per share¥
0.09
0.10
0.09
0.10
0.10
0.11
0.12
0.13
0.14
0.15
0.27
8.26%
6.63%
—
0.23
Dividend per sh¥
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.11
0.16
4.07%
2.74%
—
25.63
Div yield (avg)%
2.75
2.91
3.85
1.34
2.25
3.29
5.77
5.07
4.24
4.73
7.45
4.73
3.57
93
12.58
Payout ratio%
12.13
10.05
10.62
11.55
13.28
10.79
10.51
8.58
10.85
10.25
13.84
10.51
10.71
6
1.975
Shares (diluted)B
2.430
2.713
3.008
3.011
3.171
3.580
3.251
3.501
3.519
3.730
2.033
3.30%
5.40%
90
20.39
Buyback yield%
28.11
29.43
28.91
26.12
23.94
24.51
24.51
25.88
27.83
30.48
9.37
25.88
26.97
46
1.002
D/E ratiox
2.240
2.294
2.486
2.700
2.833
3.129
3.029
3.042
3.292
3.487
1.390
3.129
2.931
11
558.2
Enterprise value¥M
219.8
233.9
226.8
212.6
216.2
194.6
196.1
192.0
207.5
189.4
46.10
(2.61%)
(1.89%)
40
625.8
LT debt¥M
214.1
227.5
209.3
220.7
223.5
256.0
268.9
266.7
299.2
292.5
604.4
5.52%
4.33%
91
Revenue
¥839.0M
1.88%
1.00×
Cost of revenue
¥446.7M
2.13%
1.02×
Operating expenses
¥121.4M
1.42%
0.96×
Cash and investments
17.55%
Spread over hurdle
26.57%