260.3
Revenue¥M
744.6
744.1
740.6
748.6
772.5
776.9
802.8
835.1
868.8
894.2
289.6
2.97%
1.91%
36
12.20
Revenue growth%
33.51
33.65
34.15
36.39
33.85
34.72
33.50
33.12
35.18
32.95
24.03
33.50
33.75
29
10.50
Gross margin%
23.59
23.29
25.15
24.60
23.40
25.52
27.03
27.69
30.05
28.55
6.17
27.69
25.33
33
14.87
Operating margin%
24.34
25.46
27.18
28.51
30.68
30.08
27.87
30.49
32.22
33.16
13.11
30.49
29.30
66
29.43
Net margin%
8.84
9.09
11.80
9.97
10.88
10.68
9.24
10.96
11.59
13.96
4.32
10.96
10.78
36
16.96
P/E ratio (avg)x
37.75
44.37
47.53
55.67
60.50
59.53
70.65
77.77
79.08
78.48
24.26
77.77
60.01
77
30.89
EV/EBITx
28.01
27.65
28.47
26.21
28.89
29.80
33.73
32.62
36.50
40.11
19.46
33.73
29.34
71
27.65
FCF yield (avg)%
23.52
23.53
26.34
29.30
30.20
29.50
28.76
27.07
25.06
24.46
20.19
27.07
26.70
82
5.30
FCF margin%
18.15
18.58
15.83
16.92
16.38
16.37
14.23
14.29
14.88
16.81
18.90
14.88
16.38
46
0.481
FCF / Net incomex
1.682
1.898
2.107
2.183
2.001
1.960
1.794
1.839
1.934
2.228
1.161
1.934
1.947
42
28.25
ROIC%
13.42
16.15
15.94
14.19
15.58
13.59
13.47
13.11
14.99
12.12
4.56
13.47
13.89
64
7.51
Return on equity%
18.68
18.46
20.26
21.98
22.64
21.99
19.41
19.95
19.54
19.30
29.40
19.54
19.75
74
19.21
Return on assets%
11.79
8.86
8.16
9.96
9.38
7.57
9.08
6.62
9.25
11.92
10.73
9.08
9.16
29
1.24
EPS¥
0.47
0.48
0.42
0.45
0.49
0.44
0.39
0.33
0.34
0.33
1.33
(7.70%)
(3.57%)
—
8.14
EPS growth%
18.34
15.51
16.14
18.19
17.11
16.23
15.42
13.17
11.60
12.20
3.19
13.17
15.82
40
0.90
Bookvalue per sh¥
2.11
2.21
2.04
1.83
1.97
1.90
1.98
1.88
2.05
2.03
0.60
0.62%
0.51%
—
1.37
FCF per share¥
0.82
0.91
0.96
1.13
1.23
1.38
1.35
1.39
1.40
1.58
2.11
5.11%
6.89%
—
1.26
Dividend per sh¥
1.39
1.61
1.87
1.79
1.73
1.98
2.20
2.29
2.22
2.61
1.32
8.59%
7.31%
—
20.06
Div yield (avg)%
3.11
2.14
3.98
4.56
3.39
4.06
3.99
3.91
2.83
2.05
27.83
3.91
3.65
84
14.92
Payout ratio%
0.40
0.41
0.40
2.68
4.73
1.98
2.93
0.53
0.40
0.40
2.86
0.53
0.47
67
397.2
Shares (diluted)M
583.8
650.9
687.7
808.2
813.6
826.1
794.6
864.3
859.8
899.1
381.6
2.02%
4.48%
89
24.40
Buyback yield%
6.86
5.30
5.41
3.89
2.19
0.40
0.40
0.40
0.40
0.40
6.95
0.40
1.30
93
0.226
D/E ratiox
0.151
0.139
0.149
0.154
0.156
0.160
0.166
0.168
0.164
0.174
1.048
0.166
0.158
55
0.568
Enterprise value¥B
0.631
0.650
0.679
0.752
0.849
0.952
0.989
1.037
1.152
1.230
0.654
7.68%
6.99%
43
91.56
LT debt¥M
531.9
539.1
498.4
495.0
458.4
456.4
463.6
491.2
489.5
513.4
313.2
2.29%
(0.43%)
17
Revenue
¥894.2M
1.91%
1.00×
Cost of revenue
¥625.9M
1.91%
1.00×
Operating expenses
¥127.5M
1.98%
1.01×
Spread over hurdle
(3.94%)