451.1
Revenue¥M
362.2
365.6
359.8
365.0
372.3
373.5
379.8
388.6
397.4
397.3
502.0
1.31%
0.99%
13
11.17
Revenue growth%
18.98
18.37
17.78
16.63
16.73
19.57
20.46
22.34
24.46
25.23
11.32
22.34
19.28
46
13.62
Gross margin%
15.44
16.39
16.39
14.82
16.94
17.22
19.92
21.02
21.82
19.54
19.52
19.92
17.08
66
11.47
Operating margin%
26.75
25.19
25.53
26.02
27.47
26.55
23.99
21.68
20.22
20.34
12.20
21.68
25.36
56
2.19
Net margin%
26.50
27.86
26.53
27.33
26.54
28.94
30.53
30.46
28.30
28.65
8.78
28.94
28.08
94
11.18
P/E ratio (avg)x
54.42
55.99
55.75
64.51
74.85
84.86
86.56
91.51
97.06
108.9
19.71
91.51
79.85
30
21.77
EV/EBITx
36.65
42.86
41.79
41.95
39.50
39.35
43.25
47.07
47.62
50.90
10.12
47.07
42.41
93
24.75
FCF yield (avg)%
14.08
13.70
13.33
13.91
16.90
15.19
15.05
13.36
14.85
14.23
4.78
14.85
14.16
21
14.68
FCF margin%
24.24
23.71
22.97
21.04
20.47
18.95
19.38
22.35
22.56
19.81
12.60
19.81
21.69
89
0.245
FCF / Net incomex
1.177
1.193
1.304
1.256
1.114
1.189
1.282
1.361
1.250
1.321
0.115
1.282
1.253
73
4.61
ROIC%
5.72
3.89
3.80
6.13
5.27
8.06
9.67
8.09
6.66
5.21
10.54
8.06
5.92
43
26.06
Return on equity%
29.03
30.26
28.01
27.67
27.65
27.50
27.92
27.25
28.77
27.03
10.04
27.50
27.80
57
11.05
Return on assets%
10.83
10.00
11.68
14.54
13.87
12.12
12.71
15.29
13.60
12.65
12.53
12.71
12.68
78
0.47
EPS¥
2.03
2.18
2.34
2.68
2.82
2.89
3.17
3.81
3.89
4.14
0.51
7.96%
7.98%
—
3.12
EPS growth%
25.13
25.79
24.24
23.81
24.46
23.73
24.86
24.82
27.37
29.94
8.66
24.86
24.84
90
1.61
Bookvalue per sh¥
0.44
0.47
0.49
0.50
0.49
0.48
0.49
0.51
0.55
0.53
0.66
1.76%
1.86%
—
1.35
FCF per share¥
0.76
0.85
0.79
0.79
0.71
0.79
0.84
0.80
0.81
0.90
1.42
4.82%
2.26%
—
0.98
Dividend per sh¥
1.19
1.17
1.13
1.22
1.28
1.50
1.68
1.82
2.08
2.17
1.30
11.13%
7.27%
—
4.44
Div yield (avg)%
13.87
12.97
11.94
9.55
11.99
10.80
11.95
10.81
9.00
7.93
16.82
10.80
11.37
53
10.86
Payout ratio%
36.04
37.00
38.58
39.75
40.43
40.34
41.96
39.06
40.37
38.59
12.40
40.34
39.41
11
243.6
Shares (diluted)M
395.0
395.6
442.5
525.0
588.9
636.1
664.1
753.1
906.9
989.1
237.7
10.93%
11.43%
84
8.66
Buyback yield%
28.94
29.67
30.99
32.85
35.45
34.35
32.71
32.96
34.51
35.80
16.85
34.35
32.90
60
0.381
D/E ratiox
1.070
1.104
0.990
1.003
0.901
0.902
0.816
0.703
0.601
0.624
1.083
0.703
0.902
79
550.5
Enterprise value¥M
305.8
317.1
300.6
288.7
303.0
268.5
295.1
289.8
317.0
333.8
531.7
1.96%
0.39%
85
73.69
LT debt¥M
561.4
627.5
601.5
630.9
693.0
782.8
723.6
676.8
626.2
616.0
376.5
(2.33%)
1.50%
91
Revenue
¥397.3M
0.99%
1.00×
Cost of revenue
¥266.2M
1.32%
1.03×
Operating expenses
¥91.94M
0.32%
0.94×
Goodwill & intangibles
16.12%
Spread over hurdle
(2.20%)