157.7
Revenue¥M
698.4
710.0
719.2
741.5
754.7
781.8
823.4
846.0
879.7
894.2
170.6
3.45%
2.89%
46
26.69
Revenue growth%
24.56
23.14
22.63
19.89
20.78
23.13
23.52
21.26
20.66
22.62
3.65
22.62
22.63
79
10.37
Gross margin%
25.04
24.10
24.19
25.40
27.72
29.36
29.61
32.60
35.52
34.11
3.39
32.60
28.54
55
9.29
Operating margin%
10.72
9.35
12.07
13.74
13.42
11.23
13.60
14.88
12.45
12.51
28.21
12.51
12.48
70
13.10
Net margin%
30.60
30.68
30.60
31.90
28.97
31.36
33.51
32.83
32.83
30.05
3.32
32.83
31.02
90
17.66
P/E ratio (avg)x
37.91
40.83
45.41
49.26
53.93
54.80
52.90
53.56
52.23
51.72
8.005
52.90
51.98
59
27.30
EV/EBITx
39.16
43.97
50.56
51.15
58.29
65.31
66.61
73.36
87.69
94.11
16.82
73.36
61.80
59
22.33
FCF yield (avg)%
22.72
23.36
22.95
20.66
22.72
25.20
23.19
24.65
27.53
28.84
13.46
25.20
23.28
14
8.61
FCF margin%
24.70
25.38
26.21
26.90
28.34
28.52
31.18
30.41
28.04
27.98
21.51
28.52
28.01
85
1.005
FCF / Net incomex
0.961
0.935
0.853
0.802
0.821
0.769
0.808
0.777
0.840
0.867
1.067
0.808
0.831
72
17.25
ROIC%
3.16
3.83
1.13
1.19
2.54
3.26
0.54
0.99
1.47
2.28
6.01
1.47
1.88
20
4.11
Return on equity%
29.14
30.84
32.52
33.98
36.13
36.21
37.19
34.87
35.80
34.09
16.91
35.80
34.48
62
4.27
Return on assets%
14.29
15.69
16.79
19.18
21.04
21.23
21.15
22.05
19.47
20.27
22.72
21.15
19.87
15
0.23
EPS¥
0.19
0.18
0.20
0.19
0.22
0.21
0.22
0.21
0.22
0.24
0.25
1.95%
1.41%
—
25.48
EPS growth%
22.95
23.59
24.28
26.79
29.22
30.56
29.07
28.98
31.58
33.96
25.02
30.56
29.03
70
0.42
Bookvalue per sh¥
1.53
1.52
1.64
1.79
1.78
2.12
2.08
2.29
2.58
2.87
0.59
10.04%
7.58%
—
0.48
FCF per share¥
0.71
0.80
0.73
0.69
0.71
0.70
0.66
0.70
0.76
0.72
0.77
0.24%
1.41%
—
0.50
Dividend per sh¥
0.55
0.59
0.60
0.68
0.75
0.70
0.67
0.74
0.75
0.77
0.57
0.48%
3.17%
—
12.46
Div yield (avg)%
23.06
21.88
20.12
20.86
21.79
23.53
24.06
26.97
26.30
27.18
9.84
26.30
23.29
63
16.39
Payout ratio%
22.09
23.84
25.19
25.87
23.90
24.13
21.59
23.47
24.73
23.26
2.40
23.47
23.87
59
308.5
Shares (diluted)M
340.9
338.4
324.5
349.5
324.5
352.1
379.8
359.2
353.3
357.2
303.6
1.94%
1.27%
84
29.98
Buyback yield%
14.88
13.31
11.07
13.50
13.00
14.00
15.79
17.83
20.17
21.67
19.77
17.83
14.44
30
0.524
D/E ratiox
0.414
0.418
0.449
0.470
0.481
0.456
0.500
0.537
0.532
0.517
0.621
0.517
0.476
28
491.7
Enterprise value¥M
539.2
548.8
529.9
530.6
620.1
713.8
723.7
768.2
747.6
785.9
478.1
4.85%
3.71%
26
0.767
LT debt¥B
0.967
1.005
1.171
1.359
1.626
1.852
1.924
1.902
1.990
2.268
0.929
6.89%
10.17%
24
Revenue
¥894.2M
2.89%
1.00×
Cost of revenue
¥462.9M
2.96%
1.01×
Operating expenses
¥194.7M
3.01%
1.01×
Cash and investments
17.38%
Spread over hurdle
17.08%