428.6
Revenue¥M
675.8
682.4
698.4
701.5
699.1
723.5
731.6
739.6
735.8
751.1
459.1
1.44%
1.04%
71
2.25
Revenue growth%
13.76
16.72
17.50
18.66
17.98
17.12
17.26
18.97
17.78
15.82
16.25
17.26
17.38
31
20.92
Gross margin%
7.26
8.77
10.66
11.55
10.09
8.45
6.67
8.75
11.15
8.76
6.65
8.75
8.76
46
24.68
Operating margin%
13.64
13.55
11.16
11.29
11.71
10.43
12.49
13.65
15.35
13.36
16.47
13.36
12.93
16
25.90
Net margin%
25.59
24.17
25.25
24.23
22.06
23.70
23.57
21.15
19.53
18.78
12.85
21.15
23.64
56
31.27
P/E ratio (avg)x
23.73
23.85
26.70
25.59
27.06
26.70
29.57
32.52
37.11
41.62
12.78
32.52
26.88
80
10.70
EV/EBITx
9.331
9.435
9.124
8.288
8.866
7.927
6.975
7.440
7.733
6.966
36.75
7.440
8.107
92
12.21
FCF yield (avg)%
23.78
21.96
19.72
18.84
15.89
16.98
15.29
16.68
15.99
14.24
8.59
15.99
16.83
56
12.79
FCF margin%
7.47
5.73
7.34
8.47
11.44
9.35
11.26
12.86
14.94
12.81
5.74
12.81
10.31
41
0.791
FCF / Net incomex
0.539
0.578
0.550
0.596
0.562
0.613
0.642
0.673
0.583
0.633
0.148
0.633
0.589
6
8.60
ROIC%
9.15
6.54
8.25
8.81
7.09
4.25
6.52
6.77
8.41
9.53
19.83
6.77
7.67
94
18.19
Return on equity%
23.10
21.33
21.07
19.25
19.82
22.67
24.06
21.50
18.82
16.45
10.77
21.50
21.20
94
20.03
Return on assets%
22.15
23.13
20.50
18.55
19.83
21.33
18.80
19.67
19.68
22.41
28.40
19.68
20.16
64
2.76
EPS¥
1.47
1.27
1.14
1.23
1.33
1.18
1.05
1.02
0.88
0.91
2.95
(7.34%)
(4.35%)
—
24.82
EPS growth%
11.04
13.10
13.57
13.18
11.46
13.06
10.71
10.47
11.46
10.06
18.92
10.71
11.46
38
0.88
Bookvalue per sh¥
5.89
6.52
6.41
6.67
7.61
9.15
9.33
10.79
12.28
12.63
3.64
10.67%
9.64%
—
2.31
FCF per share¥
1.31
1.57
1.55
1.78
1.81
2.01
2.24
2.58
2.70
2.80
0.73
9.15%
9.25%
—
2.46
Dividend per sh¥
2.43
2.63
2.65
2.56
2.86
2.96
2.70
2.90
2.80
2.85
1.86
(0.08%)
1.69%
—
11.40
Div yield (avg)%
10.98
12.55
15.14
12.19
12.06
10.20
12.48
13.13
11.23
13.98
24.95
12.48
12.33
38
28.99
Payout ratio%
10.64
10.81
10.46
11.62
14.30
16.09
14.70
14.20
17.10
14.59
27.37
14.70
14.25
65
112.8
Shares (diluted)M
126.0
136.6
153.1
164.5
147.1
152.7
149.8
147.9
137.5
154.0
109.4
0.91%
2.00%
64
13.79
Buyback yield%
20.41
17.63
19.49
19.20
20.14
18.59
21.16
21.63
23.48
25.92
2.12
21.63
20.28
52
0.213
D/E ratiox
0.495
0.553
0.635
0.729
0.801
0.949
1.039
1.242
1.282
1.302
0.421
1.242
0.875
70
152.8
Enterprise value¥M
535.1
589.5
585.5
538.0
571.4
513.3
550.5
581.8
563.8
514.1
151.2
(2.09%)
0.48%
61
753.1
LT debt¥M
626.8
608.3
554.4
513.7
530.8
497.2
499.0
470.6
418.3
433.9
81.27
(3.95%)
(3.00%)
94
Revenue
¥751.1M
1.04%
1.00×
Cost of revenue
¥503.0M
1.14%
1.01×
Operating expenses
¥185.9M
1.26%
1.02×
Goodwill & intangibles
17.97%
Spread over hurdle
(5.38%)