398.9
Revenue¥M
377.9
400.2
415.6
435.8
472.2
489.7
520.8
548.7
571.0
603.5
418.0
5.03%
5.39%
16
25.27
Revenue growth%
25.75
28.51
28.26
26.76
25.08
27.56
25.97
24.46
22.41
23.52
22.00
24.46
25.86
69
19.30
Gross margin%
0.40
0.40
3.14
3.06
5.37
3.98
6.78
8.84
9.90
10.45
9.20
8.84
4.67
17
13.50
Operating margin%
26.92
26.06
27.13
24.77
27.22
26.33
25.67
23.56
25.11
24.57
17.96
25.11
25.86
8
6.90
Net margin%
24.28
25.77
28.53
25.85
28.63
31.49
29.24
31.65
30.29
30.47
12.68
30.47
28.94
83
34.20
P/E ratio (avg)x
41.50
39.60
45.67
49.80
48.63
57.33
55.07
54.31
63.91
62.96
22.06
57.33
52.05
16
14.58
EV/EBITx
21.53
20.36
20.51
19.23
19.77
16.68
14.05
15.05
14.20
13.82
19.45
14.20
17.96
54
12.95
FCF yield (avg)%
9.19
7.75
6.29
4.32
6.58
4.42
4.94
6.42
3.57
6.15
11.54
4.94
6.22
80
15.34
FCF margin%
17.46
15.94
15.52
13.58
15.63
17.76
20.36
23.31
25.22
22.67
4.45
22.67
17.61
92
1.247
FCF / Net incomex
1.168
1.282
1.251
1.451
1.731
1.863
1.857
2.226
2.545
3.065
1.091
2.226
1.794
62
16.91
ROIC%
21.17
22.90
23.11
25.67
26.95
29.39
26.53
28.99
27.91
29.50
3.89
28.99
26.74
12
11.68
Return on equity%
14.49
12.54
15.13
13.34
16.14
18.36
15.48
13.17
12.63
12.49
9.17
13.17
13.92
59
29.20
Return on assets%
26.76
28.72
30.90
32.59
33.73
35.89
38.87
37.26
38.87
37.49
25.37
37.49
34.81
66
0.99
EPS¥
0.45
0.49
0.47
0.45
0.46
0.49
0.51
0.58
0.61
0.61
1.06
5.84%
4.21%
—
12.87
EPS growth%
20.72
18.16
16.65
17.27
20.08
17.44
14.47
12.20
10.25
8.19
2.65
12.20
16.96
6
1.23
Bookvalue per sh¥
0.86
0.94
1.02
1.13
1.17
1.24
1.30
1.31
1.19
1.05
0.55
(2.17%)
0.75%
—
0.91
FCF per share¥
1.41
1.47
1.41
1.46
1.48
1.60
1.57
1.55
1.40
1.31
0.85
(2.45%)
(0.45%)
—
1.18
Dividend per sh¥
2.32
2.46
2.70
2.55
2.49
2.51
2.46
2.69
3.07
2.92
0.97
3.27%
3.28%
—
24.74
Div yield (avg)%
15.45
17.48
16.74
16.52
16.48
18.24
18.19
19.04
16.32
13.88
29.94
18.19
16.63
64
29.51
Payout ratio%
19.15
17.34
19.87
20.40
23.17
21.09
21.03
19.41
21.24
23.58
4.35
21.09
20.71
83
295.1
Shares (diluted)M
314.8
328.3
337.7
354.4
364.5
407.1
444.3
423.6
469.6
510.6
305.9
6.97%
5.43%
15
25.36
Buyback yield%
34.70
37.13
38.44
36.46
39.01
38.47
39.27
39.23
36.48
38.18
10.40
38.47
38.31
35
1.395
D/E ratiox
0.291
0.309
0.321
0.328
0.323
0.342
0.310
0.308
0.305
0.310
0.364
0.310
0.310
17
378.8
Enterprise value¥M
301.0
275.8
302.0
302.4
337.5
319.6
305.6
333.2
323.7
334.8
357.0
(0.16%)
0.36%
27
118.2
LT debt¥M
150.5
157.2
168.6
163.4
185.5
196.8
192.5
197.0
216.2
196.2
271.7
1.13%
2.80%
52
Revenue
¥603.5M
5.39%
1.00×
Cost of revenue
¥422.4M
5.39%
1.00×
Operating expenses
¥84.88M
4.84%
0.95×
Cash and investments
15.91%
Spread over hurdle
(4.34%)