312.8
Revenue¥M
628.4
629.1
640.7
650.8
647.7
639.6
634.4
645.1
652.7
648.8
336.8
0.03%
0.30%
41
4.67
Revenue growth%
15.77
16.65
16.25
15.66
15.86
15.48
14.06
15.38
15.33
14.60
2.31
15.33
15.57
25
22.24
Gross margin%
13.89
12.65
11.86
9.99
10.06
11.52
11.44
9.63
9.98
7.76
9.04
9.98
10.75
52
24.13
Operating margin%
18.93
18.68
21.08
18.48
15.57
14.07
13.21
12.82
10.23
11.16
12.51
12.82
14.82
92
18.75
Net margin%
29.15
26.74
28.25
25.86
23.66
23.20
21.70
24.31
21.71
19.67
8.84
21.71
23.98
29
7.530
P/E ratio (avg)x
31.98
36.18
42.30
41.30
48.45
51.71
57.43
59.13
62.97
74.02
9.782
59.13
50.08
14
11.38
EV/EBITx
7.074
6.813
6.203
6.468
6.812
6.324
6.842
7.348
7.110
6.647
36.77
6.842
6.812
5
28.01
FCF yield (avg)%
27.35
29.85
28.77
29.90
29.89
29.30
28.90
28.97
27.38
29.40
28.87
28.97
29.14
40
22.43
FCF margin%
20.54
20.91
18.48
19.16
20.75
22.88
22.03
19.62
19.41
20.71
14.47
20.71
20.63
58
0.210
FCF / Net incomex
0.177
0.163
0.150
0.160
0.172
0.174
0.162
0.175
0.160
0.160
0.568
0.162
0.163
26
11.69
ROIC%
20.95
22.90
22.64
21.07
23.75
22.60
23.90
24.35
27.18
26.42
9.74
24.35
23.32
91
11.55
Return on equity%
30.03
32.49
33.56
33.85
34.43
32.73
34.80
35.21
33.22
33.16
14.50
33.22
33.39
7
20.03
Return on assets%
12.27
10.74
13.01
15.79
14.31
14.49
15.52
12.63
12.27
13.59
19.18
13.59
13.30
67
0.51
EPS¥
0.53
0.55
0.60
0.64
0.69
0.63
0.61
0.52
0.50
0.52
0.55
(5.43%)
(0.96%)
—
25.64
EPS growth%
23.05
21.22
23.70
25.17
27.67
28.66
27.03
29.24
30.60
33.20
24.54
29.24
27.35
32
0.55
Bookvalue per sh¥
0.80
0.82
0.87
0.87
0.92
0.90
0.91
0.97
0.96
1.00
0.36
1.63%
1.42%
—
0.29
FCF per share¥
0.79
0.78
0.83
0.97
1.09
1.06
1.13
1.34
1.60
1.81
0.45
10.65%
9.59%
—
0.92
Dividend per sh¥
0.83
0.78
0.66
0.57
0.61
0.66
0.60
0.61
0.57
0.57
0.29
(1.36%)
(3.17%)
—
11.21
Div yield (avg)%
4.60
7.15
4.39
4.09
4.77
5.24
5.84
3.35
4.70
6.10
26.56
5.24
4.73
92
13.76
Payout ratio%
18.89
17.51
19.11
16.73
18.89
20.33
20.53
22.94
22.79
23.10
3.17
22.79
19.72
67
346.5
Shares (diluted)M
325.2
306.1
289.5
294.6
276.3
289.7
320.2
346.4
322.2
332.5
344.8
3.77%
0.41%
44
7.03
Buyback yield%
24.05
23.96
22.74
21.96
22.30
24.89
22.88
25.35
26.70
29.22
17.81
25.35
24.01
76
1.320
D/E ratiox
0.236
0.262
0.275
0.263
0.242
0.269
0.301
0.335
0.386
0.367
1.729
0.335
0.272
81
682.3
Enterprise value¥M
91.11
84.32
76.63
71.14
69.86
64.45
61.39
62.68
61.28
58.63
570.8
(3.44%)
(3.71%)
77
376.4
LT debt¥M
189.3
197.4
226.5
214.8
237.2
225.4
207.8
208.7
208.3
207.1
90.94
(2.68%)
1.36%
54
Revenue
¥648.8M
0.30%
1.00×
Cost of revenue
¥357.8M
0.24%
0.99×
Operating expenses
¥116.6M
0.29%
1.00×
Goodwill & intangibles
19.92%
Cash and investments
17.54%
Spread over hurdle
30.11%