411.7
Revenue¥M
652.1
669.8
677.8
676.1
670.9
689.6
707.2
708.9
735.2
749.9
424.5
2.25%
1.51%
18
15.98
Revenue growth%
8.09
5.80
5.09
4.81
6.60
8.62
11.26
8.43
9.05
7.82
27.40
8.62
7.95
74
24.77
Gross margin%
12.79
15.66
15.38
17.71
20.51
17.52
19.27
22.17
20.08
22.93
14.82
20.08
18.49
42
6.71
Operating margin%
17.61
16.16
17.57
16.21
16.51
15.65
14.13
11.90
14.07
14.90
16.07
14.13
15.91
83
7.51
Net margin%
21.00
20.75
19.28
22.06
24.35
26.17
24.40
22.61
25.60
22.69
22.37
24.40
22.65
11
33.34
P/E ratio (avg)x
8.198
8.595
7.908
7.549
8.076
7.069
7.622
6.596
6.774
7.146
26.70
7.069
7.586
61
24.55
EV/EBITx
48.96
53.57
58.63
63.64
75.56
77.90
84.19
92.33
90.67
92.52
6.365
90.67
76.73
50
11.48
FCF yield (avg)%
6.70
5.07
4.72
4.13
1.93
0.40
0.78
0.40
0.40
0.40
27.53
0.40
1.35
85
9.45
FCF margin%
23.93
24.73
22.17
22.78
22.97
23.24
24.27
23.14
25.75
24.24
4.55
24.24
23.59
51
1.284
FCF / Net incomex
0.591
0.643
0.696
0.626
0.656
0.586
0.565
0.597
0.623
0.626
1.246
0.597
0.624
90
29.40
ROIC%
19.02
18.13
16.61
15.71
14.82
16.00
16.14
16.05
18.17
16.00
26.38
16.05
16.09
53
15.30
Return on equity%
22.66
25.07
22.29
19.45
19.67
21.32
22.73
23.28
23.33
25.37
12.83
23.28
22.70
84
24.14
Return on assets%
1.05
0.40
2.19
1.59
4.05
6.06
7.14
9.97
8.51
7.65
20.19
7.65
5.05
24
0.46
EPS¥
1.61
1.62
1.52
1.68
1.63
1.82
1.68
1.91
1.75
1.58
0.47
(0.65%)
(0.81%)
—
8.00
EPS growth%
17.86
18.76
20.61
21.88
21.04
19.71
17.29
16.35
15.68
14.54
16.62
16.35
18.31
89
1.92
Bookvalue per sh¥
1.74
1.83
1.89
1.87
2.07
2.03
1.94
2.19
2.33
2.49
1.10
3.78%
4.66%
—
1.11
FCF per share¥
1.75
1.73
1.67
1.68
1.84
1.68
1.64
1.63
1.55
1.55
0.29
(3.39%)
0.06%
—
1.52
Dividend per sh¥
1.68
1.67
1.77
1.58
1.55
1.67
1.69
1.67
1.65
1.50
2.04
(0.62%)
(0.10%)
—
28.28
Div yield (avg)%
12.42
13.24
12.03
10.93
9.97
8.15
11.10
9.97
10.90
9.76
5.07
9.97
10.92
81
18.89
Payout ratio%
7.89
6.55
3.81
2.71
3.51
3.09
4.13
2.72
1.43
3.64
26.02
3.09
3.58
47
197.5
Shares (diluted)M
239.3
281.3
318.3
381.4
375.3
405.8
486.4
547.8
568.1
598.9
199.6
9.80%
9.59%
52
8.60
Buyback yield%
29.07
29.09
29.26
30.43
28.26
25.41
27.05
26.71
24.20
26.68
22.62
26.68
27.65
23
1.136
D/E ratiox
1.098
1.163
1.110
1.212
1.252
1.077
1.020
1.052
1.045
0.982
1.428
1.045
1.087
22
58.01
Enterprise value¥M
56.76
65.80
65.39
66.63
80.18
84.76
89.31
87.85
94.98
104.6
602.9
5.47%
8.07%
24
0.677
LT debt¥B
1.013
1.154
1.263
1.293
1.505
1.649
1.923
1.890
2.088
2.478
0.712
10.49%
10.84%
77
Revenue
¥749.9M
1.51%
1.00×
Cost of revenue
¥470.7M
1.63%
1.01×
Operating expenses
¥181.4M
1.47%
1.00×
Cash and investments
15.52%
Spread over hurdle
28.11%