670.5
Revenue¥M
750.8
764.0
759.8
761.4
786.3
787.5
796.8
793.5
789.8
796.2
717.6
0.25%
0.61%
21
13.61
Revenue growth%
20.95
21.78
21.02
21.88
19.43
20.34
22.61
20.54
18.67
18.11
4.36
20.34
20.74
89
12.66
Gross margin%
2.31
0.85
0.40
0.75
0.40
0.40
1.38
0.88
0.40
0.40
8.17
0.40
0.57
42
21.86
Operating margin%
22.19
22.55
21.01
18.65
16.83
19.40
19.00
19.53
19.67
22.24
9.03
19.53
19.60
49
23.89
Net margin%
9.70
7.19
7.37
7.03
9.72
7.87
5.38
5.76
6.80
5.47
17.73
5.76
7.11
45
23.45
P/E ratio (avg)x
14.08
13.46
13.16
14.86
16.12
17.96
19.88
19.51
18.67
21.38
26.30
19.51
17.04
49
18.69
EV/EBITx
31.94
29.83
29.52
32.03
36.46
33.98
38.59
39.78
42.94
42.40
21.90
39.78
35.22
25
2.93
FCF yield (avg)%
32.20
31.84
31.84
28.85
27.72
29.97
29.50
29.02
31.90
30.98
7.64
29.97
30.48
22
23.96
FCF margin%
29.60
32.60
34.00
31.61
30.01
29.85
32.76
30.69
31.86
34.19
12.94
31.86
31.73
31
1.767
FCF / Net incomex
1.315
1.285
1.377
1.436
1.355
1.404
1.533
1.681
1.689
1.755
1.139
1.681
1.420
22
3.90
ROIC%
18.61
16.87
19.54
19.82
20.60
21.76
23.83
25.13
22.70
25.42
24.52
23.83
21.18
48
13.86
Return on equity%
32.04
29.67
30.08
29.48
29.56
28.44
27.37
29.09
28.13
26.22
5.15
28.13
29.28
82
8.46
Return on assets%
8.36
11.06
9.97
11.58
8.76
7.17
4.85
7.44
5.12
2.19
15.63
5.12
7.90
7
0.49
EPS¥
1.34
1.45
1.43
1.28
1.43
1.56
1.55
1.59
1.71
1.53
0.53
1.40%
1.47%
—
21.07
EPS growth%
26.10
26.94
28.16
29.13
26.65
25.74
28.10
26.38
27.48
28.02
12.89
27.48
27.21
30
1.37
Bookvalue per sh¥
0.27
0.27
0.25
0.24
0.26
0.29
0.27
0.31
0.30
0.31
0.58
3.56%
0.58%
—
0.98
FCF per share¥
1.22
1.40
1.58
1.76
1.82
1.85
1.75
1.65
1.84
1.80
0.43
(0.27%)
4.60%
—
0.25
Dividend per sh¥
1.45
1.67
1.90
1.84
2.16
2.44
2.38
2.79
2.73
2.59
0.75
3.68%
6.21%
—
21.51
Div yield (avg)%
25.87
26.73
25.59
26.78
24.45
22.79
24.78
27.66
25.62
23.61
28.29
24.78
25.60
28
18.99
Payout ratio%
4.79
3.44
5.33
4.45
2.00
3.03
1.47
0.40
0.40
0.40
9.82
0.40
2.52
33
0.535
Shares (diluted)B
0.766
0.758
0.823
0.905
0.879
0.915
1.029
1.058
1.110
1.241
0.532
7.14%
6.27%
31
25.88
Buyback yield%
27.54
27.71
28.00
29.20
26.30
26.87
25.42
23.72
26.24
26.77
16.81
26.24
26.82
36
0.770
D/E ratiox
1.740
2.038
2.336
2.592
2.761
2.991
3.445
3.888
3.966
4.654
1.684
3.888
2.876
66
146.9
Enterprise value¥M
489.0
523.2
589.8
616.0
609.9
565.2
577.2
575.3
552.8
633.0
286.6
0.75%
2.74%
36
436.3
LT debt¥M
324.9
333.9
344.8
338.3
332.8
340.6
345.1
355.7
417.0
489.7
634.4
8.03%
4.32%
78
Revenue
¥796.2M
0.61%
1.00×
Cost of revenue
¥443.2M
0.90%
1.03×
Operating expenses
¥194.7M
0.60%
1.00×
Spread over hurdle
24.47%