109.9
Revenue¥M
597.2
617.3
658.8
678.1
720.4
762.2
799.4
824.9
860.4
905.0
117.9
4.67%
4.63%
7
26.48
Revenue growth%
15.93
14.31
15.90
17.21
15.59
16.91
18.32
18.01
15.75
18.25
12.25
18.01
16.42
25
8.01
Gross margin%
8.31
5.97
5.15
5.11
4.82
6.52
5.78
5.97
5.18
3.42
6.99
5.78
5.48
23
18.17
Operating margin%
25.47
26.50
27.30
25.34
27.65
27.40
29.64
27.67
25.21
24.40
10.05
27.40
26.90
14
23.45
Net margin%
24.59
24.76
27.42
28.20
25.65
23.82
24.73
22.78
23.95
23.40
10.14
23.82
24.66
9
33.99
P/E ratio (avg)x
30.24
34.35
40.56
43.53
51.28
50.82
53.43
58.07
60.98
59.50
34.44
58.07
51.05
16
14.49
EV/EBITx
32.53
34.20
35.97
36.39
34.89
32.09
29.57
30.71
27.26
25.25
35.69
29.57
32.31
88
28.94
FCF yield (avg)%
25.79
23.37
24.81
26.67
28.84
26.67
24.11
26.32
24.29
23.69
10.25
24.29
25.30
70
19.10
FCF margin%
9.52
12.09
9.21
9.50
9.16
6.67
7.20
5.41
8.01
6.09
16.14
6.67
8.58
73
0.652
FCF / Net incomex
0.575
0.563
0.569
0.542
0.537
0.517
0.499
0.465
0.493
0.512
0.779
0.499
0.527
75
13.85
ROIC%
21.71
21.55
22.57
21.44
22.91
25.42
26.00
23.63
24.68
25.88
10.59
25.42
23.27
78
19.56
Return on equity%
14.67
14.81
17.80
20.78
21.75
20.45
17.63
18.68
15.74
16.44
11.50
17.63
17.72
92
20.16
Return on assets%
16.17
15.31
13.53
15.31
17.23
15.20
17.02
14.94
17.84
17.69
27.71
17.02
15.74
57
0.42
EPS¥
2.18
2.34
2.60
2.55
2.60
2.79
3.36
3.29
3.76
4.11
0.43
9.59%
8.59%
—
13.57
EPS growth%
9.65
11.09
9.23
8.59
9.57
8.59
8.53
11.24
10.39
8.19
9.06
8.59
9.40
81
0.85
Bookvalue per sh¥
1.50
1.60
1.92
2.00
2.21
2.19
2.38
2.53
2.83
2.98
0.66
6.19%
8.03%
—
0.96
FCF per share¥
1.03
1.11
1.16
1.30
1.44
1.39
1.39
1.59
1.75
1.70
0.64
3.37%
5.52%
—
1.17
Dividend per sh¥
0.35
0.37
0.32
0.29
0.25
0.22
0.23
0.22
0.19
0.20
1.11
(4.55%)
(5.98%)
—
13.33
Div yield (avg)%
19.45
20.23
17.40
19.07
17.67
15.35
18.24
18.69
20.14
17.47
15.50
18.24
18.46
88
15.95
Payout ratio%
22.23
22.90
21.18
22.07
24.20
26.82
26.59
24.86
23.58
21.85
27.74
24.86
23.24
65
339.6
Shares (diluted)M
363.5
416.8
423.2
445.9
455.5
490.8
563.7
639.4
628.3
603.8
346.1
5.80%
4.42%
20
2.63
Buyback yield%
13.73
16.48
15.65
15.03
16.01
13.62
15.98
15.84
16.84
18.37
5.32
15.98
15.91
55
0.216
D/E ratiox
0.471
0.502
0.513
0.531
0.526
0.555
0.581
0.538
0.504
0.552
0.995
0.552
0.528
14
558.1
Enterprise value¥M
82.35
82.36
88.32
90.43
82.96
81.67
76.38
78.41
88.33
83.83
924.1
0.21%
(0.23%)
13
0.079
LT debt¥B
1.006
0.903
0.880
0.796
0.790
0.741
0.775
0.809
0.846
0.809
0.517
0.47%
(1.86%)
6
Revenue
¥905.0M
4.63%
1.00×
Cost of revenue
¥477.4M
4.67%
1.00×
Operating expenses
¥136.1M
5.45%
1.08×
Cash and investments
16.38%
Spread over hurdle
29.85%