412.9
Revenue¥M
613.2
633.1
672.6
707.4
743.8
781.4
824.2
873.7
914.0
957.7
426.4
5.18%
4.77%
79
19.12
Revenue growth%
16.65
14.62
15.11
13.41
12.53
14.05
14.80
16.51
19.02
18.66
10.51
16.51
14.96
64
11.24
Gross margin%
13.86
16.64
15.42
13.54
11.88
9.82
12.10
15.07
12.41
13.48
17.27
12.41
13.51
17
2.08
Operating margin%
21.60
24.55
27.11
25.47
27.02
25.93
27.78
25.09
22.78
21.21
16.25
25.09
25.28
45
15.71
Net margin%
8.91
10.02
10.12
10.21
10.69
11.23
11.33
14.33
16.05
16.34
20.80
14.33
10.96
44
10.64
P/E ratio (avg)x
40.93
43.66
39.41
38.03
35.40
37.15
35.14
37.49
36.68
36.25
8.424
36.68
37.32
28
10.24
EV/EBITx
25.44
28.88
28.89
29.62
34.60
39.63
46.08
49.30
53.08
61.52
10.68
49.30
37.12
21
14.63
FCF yield (avg)%
12.13
10.14
10.51
8.90
10.97
8.62
8.57
10.78
11.07
11.93
11.22
10.78
10.65
52
25.49
FCF margin%
24.20
23.74
23.33
26.11
23.55
25.50
24.64
27.11
29.55
27.70
18.91
27.11
25.07
8
1.780
FCF / Net incomex
1.205
1.458
1.460
1.539
1.682
1.739
2.028
2.151
2.136
2.568
0.296
2.136
1.710
12
29.81
ROIC%
6.74
6.75
6.82
7.39
8.16
6.52
4.90
5.04
6.38
7.36
21.65
6.38
6.74
78
12.68
Return on equity%
18.52
19.88
18.39
20.85
19.24
17.95
15.80
17.05
15.03
12.99
22.41
15.80
18.17
89
7.66
Return on assets%
13.83
16.78
15.48
18.42
17.83
16.15
18.58
17.20
15.33
16.79
29.30
16.79
16.79
12
0.40
EPS¥
0.64
0.69
0.79
0.76
0.75
0.70
0.77
0.74
0.69
0.78
0.43
0.78%
3.20%
—
7.13
EPS growth%
26.82
26.41
28.77
26.76
26.20
28.04
25.53
26.99
28.86
27.73
13.54
27.73
26.90
33
0.27
Bookvalue per sh¥
0.34
0.34
0.32
0.28
0.28
0.30
0.32
0.28
0.30
0.30
0.48
2.05%
(1.83%)
—
0.27
FCF per share¥
0.78
0.89
0.91
0.90
1.06
1.25
1.43
1.39
1.39
1.32
0.09
4.51%
6.19%
—
0.12
Dividend per sh¥
0.26
0.26
0.26
0.28
0.27
0.23
0.22
0.21
0.22
0.21
0.58
(5.31%)
(1.52%)
—
16.96
Div yield (avg)%
14.64
17.49
19.34
21.61
24.24
22.32
24.21
23.12
23.90
20.93
4.45
23.12
21.96
60
9.94
Payout ratio%
29.30
28.66
31.06
33.65
33.29
30.68
33.25
35.69
37.64
39.47
22.14
35.69
33.27
45
409.0
Shares (diluted)M
487.3
569.5
637.1
678.6
662.5
651.4
628.0
709.1
699.3
770.7
417.3
3.07%
4.56%
45
23.99
Buyback yield%
13.47
10.85
12.94
14.10
12.53
10.58
11.92
13.50
15.97
14.03
8.24
13.50
13.21
82
0.604
D/E ratiox
0.764
0.776
0.782
0.820
0.950
1.102
1.080
1.283
1.555
1.572
1.028
1.283
1.015
40
0.876
Enterprise value¥B
0.917
0.865
0.858
0.928
0.847
0.914
0.823
0.819
0.919
1.009
0.871
3.56%
1.26%
93
478.8
LT debt¥M
365.6
379.2
363.2
380.6
406.7
422.3
485.4
464.3
456.0
467.6
301.7
2.83%
4.12%
28
Revenue
¥957.7M
4.77%
1.00×
Cost of revenue
¥670.4M
4.77%
1.00×
Operating expenses
¥129.7M
4.70%
0.99×
Goodwill & intangibles
15.90%
Spread over hurdle
(3.30%)