276.7
Revenue¥M
537.2
548.8
573.2
607.7
628.9
659.8
674.7
693.2
724.2
763.4
304.5
3.95%
3.97%
88
19.93
Revenue growth%
7.26
5.46
5.33
3.99
5.76
7.83
7.85
5.05
3.46
6.44
15.04
6.44
5.61
92
15.22
Gross margin%
4.12
3.31
5.84
6.11
3.18
4.13
3.05
1.74
0.49
3.42
5.85
3.05
3.36
94
20.61
Operating margin%
11.66
10.97
8.32
6.42
8.87
11.22
12.10
14.88
17.67
18.54
3.94
14.88
11.44
63
13.70
Net margin%
8.35
6.29
7.76
10.35
11.41
10.67
7.69
7.55
7.86
10.00
12.56
7.86
8.10
25
17.93
P/E ratio (avg)x
13.30
14.78
16.52
16.78
16.71
16.28
15.01
15.73
17.68
16.67
17.64
16.28
16.40
34
15.99
EV/EBITx
15.02
15.98
15.83
18.94
21.31
23.20
26.04
29.84
32.25
34.59
20.62
29.84
22.26
59
21.80
FCF yield (avg)%
8.41
7.10
4.83
3.23
5.12
5.25
7.89
8.05
6.86
7.85
24.86
7.85
6.98
40
3.51
FCF margin%
25.71
22.95
25.37
23.82
23.49
26.34
27.18
29.23
27.74
27.84
12.15
27.74
26.03
85
0.920
FCF / Net incomex
2.023
2.231
2.583
3.090
3.069
3.656
4.144
4.370
4.996
5.733
1.590
4.370
3.373
64
25.21
ROIC%
12.81
10.35
9.34
11.63
13.36
14.43
15.11
18.05
20.78
18.94
19.34
18.05
13.89
74
23.98
Return on equity%
14.49
17.45
20.31
22.41
24.29
26.86
25.59
28.29
26.47
26.01
14.54
26.47
24.94
13
10.59
Return on assets%
13.92
12.91
10.89
10.13
7.86
6.91
8.80
9.93
9.16
7.83
11.88
8.80
9.54
17
0.83
EPS¥
1.51
1.41
1.49
1.30
1.30
1.34
1.34
1.43
1.23
1.26
0.88
(0.63%)
(1.86%)
—
4.52
EPS growth%
12.66
14.12
14.42
15.37
16.36
14.54
16.68
15.63
13.76
13.50
7.04
14.54
14.48
65
1.13
Bookvalue per sh¥
0.67
0.70
0.71
0.65
0.64
0.64
0.71
0.76
0.73
0.80
1.46
4.52%
0.77%
—
0.47
FCF per share¥
0.88
0.84
0.88
0.80
0.88
0.93
1.03
1.10
1.04
1.17
1.32
5.84%
1.96%
—
1.08
Dividend per sh¥
1.87
1.92
1.96
2.14
2.24
2.57
2.93
3.04
3.59
4.22
1.29
13.45%
9.58%
—
8.69
Div yield (avg)%
29.87
30.92
31.41
28.56
26.48
25.21
26.37
25.01
25.02
23.85
19.12
25.02
26.43
80
21.33
Payout ratio%
8.99
7.06
5.82
7.83
9.32
11.80
9.83
11.16
12.61
13.53
28.49
11.80
9.58
72
238.2
Shares (diluted)M
281.2
306.1
340.0
380.5
370.2
348.0
356.1
329.0
328.7
329.3
237.0
(2.32%)
2.64%
63
10.62
Buyback yield%
17.74
15.75
15.68
17.08
19.61
19.71
19.48
17.24
18.05
15.93
6.00
18.05
17.49
35
0.702
D/E ratiox
2.153
2.256
2.379
2.416
2.245
2.226
2.182
2.339
2.360
2.674
1.548
2.339
2.297
71
207.3
Enterprise value¥M
415.4
398.0
397.6
423.2
438.9
403.0
424.2
446.4
402.1
421.1
747.3
(0.82%)
(1.13%)
91
0.254
LT debt¥B
1.067
1.020
1.117
1.221
1.305
1.446
1.356
1.300
1.410
1.615
0.551
4.36%
5.66%
89
Revenue
¥763.4M
3.97%
1.00×
Cost of revenue
¥463.1M
3.90%
0.99×
Operating expenses
¥172.3M
3.80%
0.98×
Goodwill & intangibles
17.56%
Spread over hurdle
(5.45%)