372.6
Revenue¥M
663.8
663.2
665.5
694.2
714.4
738.4
764.8
765.7
773.2
781.8
406.8
1.82%
1.72%
25
25.15
Revenue growth%
30.53
30.43
33.07
31.02
33.90
34.22
37.05
38.93
36.12
35.90
22.81
36.12
34.06
63
14.62
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.51
0.40
0.40
0.40
1.14
7.38
0.40
0.40
88
9.47
Operating margin%
11.46
10.05
9.54
8.49
10.54
9.62
11.10
10.56
12.15
9.19
15.78
10.56
10.30
55
13.70
Net margin%
15.99
18.64
19.55
20.71
20.35
18.44
18.61
16.57
14.79
14.76
25.76
16.57
18.53
70
16.26
P/E ratio (avg)x
16.22
17.46
16.05
18.11
18.67
18.82
17.25
16.92
17.49
17.51
32.93
17.49
17.48
55
11.19
EV/EBITx
14.82
14.85
15.05
14.70
12.37
12.35
10.60
10.99
10.17
10.83
6.932
10.83
12.36
15
20.01
FCF yield (avg)%
4.47
5.81
4.25
5.89
3.31
6.28
6.93
9.46
7.44
4.74
11.40
6.93
5.85
26
20.09
FCF margin%
6.99
5.71
6.49
6.70
6.12
5.40
6.37
5.99
4.66
2.38
12.82
5.40
6.06
67
0.403
FCF / Net incomex
1.782
1.849
2.016
1.947
1.889
1.986
1.804
1.890
1.967
1.783
1.009
1.890
1.890
51
24.74
ROIC%
2.25
3.14
3.83
1.38
3.67
5.72
6.68
4.84
2.81
4.41
13.75
4.84
3.75
35
13.32
Return on equity%
22.59
22.73
23.18
23.31
25.88
22.92
24.18
24.99
26.06
24.71
12.53
24.71
23.75
17
22.03
Return on assets%
16.42
16.20
17.70
16.09
16.57
14.75
13.60
11.98
10.51
12.35
26.69
12.35
15.42
17
0.93
EPS¥
0.91
0.87
0.89
0.92
0.83
0.93
0.86
0.89
0.95
1.00
1.00
3.65%
0.81%
—
9.25
EPS growth%
28.28
26.01
23.58
24.69
24.35
25.53
26.16
28.95
28.78
25.93
11.73
26.16
25.97
83
1.01
Bookvalue per sh¥
1.26
1.25
1.23
1.40
1.34
1.39
1.54
1.55
1.75
1.87
0.85
7.02%
5.07%
—
1.30
FCF per share¥
1.24
1.30
1.30
1.17
1.13
1.14
1.24
1.24
1.15
1.25
0.74
2.13%
(0.67%)
—
0.61
Dividend per sh¥
0.64
0.57
0.63
0.67
0.60
0.63
0.65
0.59
0.58
0.63
1.31
0.97%
(0.84%)
—
10.90
Div yield (avg)%
13.76
12.98
13.19
13.30
13.20
13.07
13.38
11.63
12.39
9.72
14.01
12.39
13.13
75
4.88
Payout ratio%
29.67
31.67
32.94
33.60
30.96
30.85
32.08
32.02
30.99
28.87
19.91
30.99
31.33
53
0.511
Shares (diluted)B
0.716
0.654
0.694
0.676
0.737
0.835
0.874
0.912
0.922
1.035
0.536
7.01%
3.86%
55
16.51
Buyback yield%
23.61
23.98
24.22
24.66
24.36
22.17
22.13
21.18
19.42
17.04
10.46
21.18
22.89
48
0.313
D/E ratiox
1.190
1.216
1.185
1.147
1.110
1.138
1.146
0.997
1.094
1.143
0.587
1.138
1.145
91
400.8
Enterprise value¥M
37.61
37.20
38.80
42.87
39.55
43.21
47.93
51.42
53.57
50.23
462.8
4.89%
2.47%
51
296.4
LT debt¥M
332.9
329.0
355.6
392.9
430.4
438.5
501.4
506.1
503.1
565.5
45.02
5.61%
5.50%
45
Revenue
¥781.8M
1.72%
1.00×
Cost of revenue
¥347.4M
1.56%
0.99×
Operating expenses
¥170.2M
1.52%
0.98×
Cash and investments
15.67%
Spread over hurdle
23.19%