161.8
Revenue¥M
773.8
790.1
812.5
813.2
833.9
853.1
848.4
867.8
894.0
916.1
180.4
1.90%
1.71%
66
15.07
Revenue growth%
26.79
27.38
28.23
29.36
26.70
26.25
24.89
25.93
23.16
23.81
3.55
24.89
26.47
48
12.35
Gross margin%
4.22
7.20
7.90
5.85
5.30
7.80
6.82
8.61
8.69
5.94
26.03
7.80
7.01
33
26.84
Operating margin%
23.45
24.94
26.63
26.32
29.04
28.09
27.23
25.20
27.98
27.54
19.25
27.54
26.93
94
19.45
Net margin%
22.64
24.95
27.38
28.86
29.05
27.70
28.37
28.52
25.54
25.32
25.34
27.70
27.54
55
19.13
P/E ratio (avg)x
21.91
23.23
24.91
25.61
26.25
28.15
26.08
25.51
26.07
25.10
23.30
26.07
25.56
38
26.72
EV/EBITx
18.60
15.65
13.58
14.05
14.14
14.06
12.26
11.58
11.43
11.35
16.91
11.58
13.82
48
29.79
FCF yield (avg)%
28.25
29.99
29.01
26.14
28.15
25.35
25.16
27.59
28.80
26.51
9.28
26.51
27.87
40
4.47
FCF margin%
27.07
28.37
27.74
28.77
30.53
32.32
35.18
37.74
38.43
40.32
24.97
37.74
31.43
71
1.364
FCF / Net incomex
1.210
1.133
1.201
1.301
1.485
1.672
1.615
1.755
1.652
1.676
1.754
1.672
1.550
49
11.10
ROIC%
24.65
23.20
20.89
22.26
20.80
22.17
20.51
21.69
19.38
20.21
16.23
20.51
21.29
7
2.04
Return on equity%
22.31
22.43
21.67
18.81
16.09
17.37
19.19
20.62
21.48
20.62
26.45
20.62
20.62
9
22.59
Return on assets%
16.69
16.40
14.74
15.28
14.30
15.13
12.90
12.21
10.17
8.54
7.46
12.21
14.52
54
0.76
EPS¥
0.89
0.82
0.82
0.92
0.96
1.06
0.96
1.07
1.20
1.25
0.78
5.41%
4.24%
—
2.40
EPS growth%
6.69
6.32
8.29
10.01
7.50
9.70
10.36
12.92
14.66
14.16
12.57
12.92
9.85
76
0.49
Bookvalue per sh¥
0.99
1.06
1.06
1.18
1.28
1.29
1.31
1.48
1.71
1.75
0.39
6.50%
7.64%
—
0.56
FCF per share¥
0.77
0.81
0.84
0.81
0.90
0.83
0.79
0.80
0.82
0.89
0.84
(0.31%)
1.55%
—
0.67
Dividend per sh¥
0.84
0.87
0.92
0.91
0.89
0.91
1.01
1.00
1.00
1.09
0.65
4.16%
3.05%
—
3.73
Div yield (avg)%
13.26
14.98
17.37
18.38
17.22
15.23
12.64
15.40
13.93
14.98
3.70
14.98
15.11
47
3.80
Payout ratio%
7.84
6.79
5.19
6.38
6.49
6.12
6.63
9.15
9.93
7.49
6.50
7.49
6.71
22
359.1
Shares (diluted)M
461.3
449.7
447.5
451.4
453.6
504.2
498.5
496.4
530.0
531.1
347.5
3.20%
2.34%
27
23.90
Buyback yield%
17.91
17.01
17.89
17.82
16.74
19.30
19.47
20.16
22.71
24.30
25.52
20.16
18.60
89
0.766
D/E ratiox
1.288
1.471
1.430
1.637
1.832
1.892
2.092
2.213
2.140
2.235
0.203
2.140
1.862
44
307.1
Enterprise value¥M
361.1
371.2
354.0
356.3
355.9
413.1
441.2
422.1
475.3
500.0
686.0
7.03%
4.08%
76
0.421
LT debt¥B
0.729
0.741
0.850
0.838
0.949
0.965
1.025
1.001
1.211
1.435
0.326
8.61%
7.62%
37
Revenue
¥916.1M
1.71%
1.00×
Cost of revenue
¥398.1M
1.42%
0.97×
Operating expenses
¥226.9M
1.91%
1.02×
Spread over hurdle
28.70%