517.2
Revenue¥M
755.1
765.2
787.3
785.9
773.9
780.0
793.5
788.1
789.5
782.6
530.9
0.23%
0.61%
17
24.94
Revenue growth%
17.87
17.80
16.85
18.83
18.63
20.71
20.68
21.82
23.84
21.46
22.48
21.46
19.76
8
24.34
Gross margin%
17.02
15.19
13.57
14.25
14.02
16.25
18.48
19.68
17.67
15.47
2.61
17.67
15.86
94
24.32
Operating margin%
21.94
20.29
20.30
21.33
21.57
22.74
22.21
22.64
20.18
19.06
22.45
22.21
21.45
15
19.75
Net margin%
24.17
27.14
24.97
27.92
29.11
28.13
26.35
28.24
29.97
27.04
29.12
28.13
27.53
27
20.35
P/E ratio (avg)x
13.71
14.17
14.05
15.30
15.12
15.45
15.27
13.93
12.93
12.39
34.65
13.93
14.11
36
19.71
EV/EBITx
28.96
32.91
36.24
38.97
40.56
40.66
39.66
44.23
43.18
42.21
32.67
42.21
40.11
82
26.29
FCF yield (avg)%
4.97
6.12
3.33
5.39
6.42
4.53
3.33
4.34
5.58
7.83
4.18
4.53
5.18
39
13.15
FCF margin%
15.99
17.76
18.40
16.25
18.67
20.81
21.27
21.67
21.57
18.81
4.41
21.27
18.74
26
0.734
FCF / Net incomex
1.188
1.074
1.076
1.084
1.162
1.196
1.349
1.249
1.399
1.422
0.779
1.349
1.192
49
21.17
ROIC%
5.58
6.44
6.89
8.83
8.37
7.92
7.42
7.03
5.48
4.48
22.11
7.03
6.96
85
13.28
Return on equity%
12.31
10.21
8.59
7.94
7.91
9.89
11.34
11.56
13.59
11.92
16.83
11.56
10.77
90
9.74
Return on assets%
22.45
19.56
17.85
15.99
13.74
15.42
17.65
20.05
21.99
19.54
23.71
19.54
18.69
87
1.76
EPS¥
1.74
1.68
1.92
1.89
1.79
1.91
1.98
2.03
2.23
2.35
1.93
5.65%
2.93%
—
14.10
EPS growth%
13.05
15.07
15.56
15.39
16.09
16.18
16.98
17.93
17.38
16.53
4.21
16.98
16.13
5
1.20
Bookvalue per sh¥
4.53
5.42
6.19
7.19
7.89
8.87
9.32
9.46
10.82
12.61
1.68
9.82%
12.33%
—
0.77
FCF per share¥
2.22
2.09
2.32
2.21
2.48
2.31
2.45
2.69
2.76
2.54
0.64
0.49%
2.06%
—
1.36
Dividend per sh¥
2.19
2.12
2.00
2.11
1.96
2.11
2.26
2.52
2.72
2.40
0.58
4.14%
1.77%
—
20.47
Div yield (avg)%
7.62
10.52
11.12
11.55
10.15
9.51
10.09
7.12
9.24
7.08
24.94
9.24
9.80
57
18.24
Payout ratio%
8.23
5.81
4.40
4.54
6.39
8.19
6.55
8.41
10.88
11.35
24.22
8.41
7.37
80
219.3
Shares (diluted)M
208.0
233.1
250.7
226.6
216.5
217.5
203.4
217.2
202.8
211.8
209.0
(0.44%)
(0.10%)
72
12.08
Buyback yield%
19.96
18.10
16.79
15.36
12.56
12.80
10.13
9.36
9.38
9.29
13.06
9.38
12.68
91
0.243
D/E ratiox
1.136
1.229
1.447
1.428
1.412
1.582
1.705
2.021
2.146
2.460
0.465
2.021
1.515
83
164.4
Enterprise value¥M
530.0
529.8
514.7
444.6
441.4
410.1
384.1
359.8
389.6
385.9
378.3
(2.65%)
(2.81%)
34
0.385
LT debt¥B
0.998
1.108
1.147
1.162
1.180
1.338
1.488
1.548
1.606
1.585
0.321
6.08%
5.89%
65
Revenue
¥782.6M
0.61%
1.00×
Cost of revenue
¥547.8M
0.66%
1.00×
Operating expenses
¥109.1M
0.65%
1.00×
Spread over hurdle
(0.89%)