732.3
Revenue¥M
353.6
378.1
409.4
440.8
480.0
521.2
564.1
602.7
642.7
692.2
779.4
7.60%
7.65%
70
2.11
Revenue growth%
7.78
5.29
6.72
7.69
9.37
10.58
11.67
14.65
17.20
18.33
15.56
14.65
9.97
78
5.57
Gross margin%
8.44
8.57
11.45
14.18
17.13
17.95
20.30
19.69
18.99
18.30
14.61
18.99
17.54
60
4.33
Operating margin%
23.16
21.81
20.53
19.95
18.67
20.64
18.72
16.93
14.79
17.32
26.66
17.32
19.34
28
22.54
Net margin%
20.58
21.22
19.76
17.29
18.41
18.41
17.90
18.70
20.13
18.17
12.43
18.41
18.55
15
17.24
P/E ratio (avg)x
29.29
31.33
32.56
31.78
37.11
41.54
39.20
42.17
46.96
51.68
29.55
42.17
38.15
63
20.95
EV/EBITx
15.34
17.03
17.28
16.65
15.13
15.37
15.13
14.09
13.31
14.75
20.82
14.75
15.24
88
13.19
FCF yield (avg)%
16.47
17.46
16.31
16.47
16.86
19.26
18.82
16.12
16.39
18.64
5.77
18.64
16.66
11
15.85
FCF margin%
5.40
3.25
0.58
0.40
2.04
1.82
3.90
5.54
5.31
8.28
4.36
5.31
3.57
94
0.183
FCF / Net incomex
1.259
1.340
1.427
1.443
1.497
1.541
1.423
1.385
1.489
1.508
1.608
1.489
1.435
68
24.36
ROIC%
20.42
21.06
18.41
20.87
18.60
19.14
17.51
17.73
18.89
17.99
13.53
17.99
18.75
66
21.10
Return on equity%
25.82
28.76
26.93
28.43
27.83
30.27
27.39
27.58
28.97
30.71
3.84
28.97
28.13
91
14.05
Return on assets%
10.18
8.41
8.60
11.23
12.32
14.84
15.32
17.03
18.89
19.00
12.48
17.03
13.58
59
2.42
EPS¥
1.86
2.11
2.33
2.74
3.11
3.16
3.34
3.23
3.55
3.81
2.65
4.16%
7.82%
—
2.09
EPS growth%
1.44
0.40
0.79
0.96
3.29
3.37
2.27
3.75
6.36
9.02
8.10
3.75
2.78
12
1.72
Bookvalue per sh¥
0.59
0.56
0.63
0.58
0.62
0.68
0.69
0.73
0.71
0.71
1.97
2.91%
1.89%
—
2.42
FCF per share¥
1.64
1.73
1.73
1.75
1.63
1.67
1.64
1.72
1.64
1.83
1.51
2.41%
0.85%
—
1.56
Dividend per sh¥
1.07
1.20
1.16
1.12
1.16
1.21
1.36
1.38
1.47
1.48
2.73
5.02%
4.18%
—
12.93
Div yield (avg)%
20.13
23.11
23.98
23.09
24.39
23.61
20.77
20.23
22.67
25.44
23.86
22.67
23.10
18
11.93
Payout ratio%
10.99
8.29
10.06
12.66
13.05
10.21
11.37
12.61
13.98
12.76
25.86
12.61
11.99
76
240.6
Shares (diluted)M
314.6
306.8
341.5
362.4
358.3
410.8
394.3
418.9
424.5
419.5
240.0
3.20%
3.43%
82
6.88
Buyback yield%
18.11
17.67
17.71
19.64
19.43
17.02
17.80
20.41
21.14
18.40
27.59
18.40
18.25
33
1.567
D/E ratiox
1.117
1.027
0.927
0.928
0.883
0.899
0.919
0.903
1.022
0.999
0.672
0.919
0.928
8
0.723
Enterprise value¥B
0.702
0.734
0.799
0.865
0.828
0.939
1.056
1.200
1.202
1.132
0.259
6.46%
5.07%
55
429.2
LT debt¥M
240.8
261.7
291.7
277.3
258.6
261.8
257.7
249.5
223.1
227.7
721.0
(2.51%)
0.52%
25
Revenue
¥692.2M
7.65%
1.00×
Cost of revenue
¥376.9M
7.41%
0.98×
Operating expenses
¥122.8M
7.99%
1.03×
Cash and investments
15.07%
Spread over hurdle
(3.65%)