437.2
Revenue¥M
510.4
524.1
551.4
570.3
598.2
636.9
680.0
728.6
780.3
825.1
457.7
6.64%
5.48%
57
4.47
Revenue growth%
26.42
23.98
26.19
25.71
27.69
26.56
26.94
29.07
26.35
26.88
2.21
26.88
26.49
42
8.82
Gross margin%
19.40
18.76
18.36
18.13
15.81
17.84
20.66
20.24
17.47
18.70
7.54
18.70
18.53
23
3.72
Operating margin%
14.62
15.39
16.20
18.07
17.48
18.48
17.42
18.22
21.13
19.89
2.63
18.48
17.78
82
27.96
Net margin%
27.71
25.91
26.65
25.82
27.75
25.95
23.07
25.60
23.27
23.68
15.19
23.68
25.87
50
13.73
P/E ratio (avg)x
24.82
27.44
28.32
25.88
24.60
26.16
23.30
20.85
22.80
24.66
11.82
23.30
24.74
40
37.45
EV/EBITx
23.43
21.39
19.28
21.42
22.09
19.56
21.25
21.88
21.16
19.44
25.08
21.16
21.32
82
15.93
FCF yield (avg)%
27.61
29.18
28.77
28.49
26.18
23.44
24.94
26.87
25.57
25.71
28.85
25.57
26.53
91
24.59
FCF margin%
21.18
20.37
20.15
21.44
21.50
22.24
21.22
22.73
24.43
24.28
4.84
22.73
21.47
72
1.136
FCF / Net incomex
1.636
1.555
1.692
1.525
1.581
1.595
1.723
1.755
1.825
1.946
1.176
1.755
1.664
62
15.84
ROIC%
3.97
3.42
6.00
4.67
4.65
6.82
7.20
8.95
9.53
11.61
25.49
8.95
6.41
52
28.62
Return on equity%
15.69
14.31
16.91
19.48
17.14
16.27
18.66
17.38
19.84
20.23
26.70
18.66
17.26
54
14.46
Return on assets%
10.62
9.34
9.55
6.95
9.58
12.11
14.34
16.94
17.25
19.82
19.85
16.94
11.37
91
1.15
EPS¥
0.93
1.11
1.20
1.39
1.33
1.46
1.42
1.45
1.50
1.49
1.20
2.29%
5.28%
—
23.69
EPS growth%
6.04
4.85
4.44
3.30
1.86
1.70
4.31
2.94
5.03
5.39
25.36
4.31
4.38
33
1.40
Bookvalue per sh¥
1.68
1.72
1.79
2.07
2.40
2.87
2.92
3.05
3.26
3.57
0.52
8.31%
8.88%
—
1.07
FCF per share¥
0.41
0.40
0.43
0.44
0.46
0.41
0.40
0.42
0.40
0.43
1.25
(1.08%)
1.04%
—
1.98
Dividend per sh¥
1.49
1.57
1.55
1.47
1.65
1.60
1.63
1.83
1.73
1.68
0.80
0.32%
1.65%
—
19.95
Div yield (avg)%
14.35
17.21
18.22
19.07
19.52
20.14
21.56
22.62
25.58
24.98
10.81
22.62
19.83
32
2.30
Payout ratio%
2.94
1.13
0.42
1.58
3.44
5.27
2.74
5.70
8.65
11.49
8.82
5.70
3.19
38
123.7
Shares (diluted)M
138.9
154.4
168.0
163.5
192.5
189.7
208.3
224.1
259.2
295.1
122.7
8.92%
7.27%
63
19.65
Buyback yield%
7.24
8.37
7.02
9.85
12.35
10.75
8.57
10.96
13.50
15.95
18.79
10.96
10.30
17
1.144
D/E ratiox
2.993
3.124
3.200
3.780
4.421
4.953
5.461
5.982
6.319
7.564
1.432
5.982
4.687
74
110.0
Enterprise value¥M
91.06
96.76
95.35
102.5
109.9
110.9
116.1
115.2
109.9
112.6
197.3
0.49%
1.49%
29
93.12
LT debt¥M
153.0
149.0
147.5
142.7
137.1
128.8
122.8
114.2
120.5
104.7
83.27
(5.24%)
(3.40%)
11
Revenue
¥825.1M
5.48%
1.00×
Cost of revenue
¥492.0M
5.37%
0.99×
Operating expenses
¥87.93M
6.17%
1.07×
Cash and investments
15.93%
Spread over hurdle
53.07%