39.45
Revenue¥M
360.6
366.0
373.7
388.2
393.5
406.9
405.2
405.9
408.6
411.2
43.74
0.88%
1.29%
88
20.73
Revenue growth%
28.55
31.51
31.74
30.85
30.43
28.67
26.12
25.77
23.85
22.71
20.81
25.77
28.61
84
29.76
Gross margin%
23.89
22.71
24.02
23.13
21.82
19.92
19.11
20.12
17.54
15.98
11.82
19.11
20.97
7
7.14
Operating margin%
22.62
25.60
25.99
24.65
26.09
24.46
22.61
24.73
26.76
24.41
14.16
24.46
24.69
42
9.54
Net margin%
14.99
17.92
17.65
17.61
16.06
14.60
14.86
15.36
14.18
14.84
18.27
14.84
15.18
92
15.94
P/E ratio (avg)x
15.97
17.52
17.22
17.18
16.51
14.88
15.03
16.17
15.60
17.20
7.049
15.60
16.34
72
10.80
EV/EBITx
14.47
15.54
17.62
18.72
20.56
22.36
24.71
28.49
31.53
35.32
22.44
28.49
21.46
62
21.23
FCF yield (avg)%
2.79
0.62
0.40
0.40
2.76
1.52
2.53
5.23
2.94
2.19
23.28
2.53
2.36
33
3.85
FCF margin%
24.19
23.94
24.74
22.07
23.18
24.22
22.51
23.89
21.75
22.46
10.79
22.51
23.53
92
0.351
FCF / Net incomex
1.450
1.366
1.222
1.275
1.298
1.192
1.041
0.955
0.952
0.982
0.689
0.982
1.207
75
3.26
ROIC%
17.69
15.08
13.37
13.23
13.84
11.95
12.04
11.20
9.40
7.54
16.98
11.20
12.63
16
20.42
Return on equity%
34.10
31.86
29.99
32.90
32.49
32.73
34.54
34.76
37.00
36.55
11.30
34.76
33.50
79
7.84
Return on assets%
18.46
20.15
22.99
22.26
21.93
20.66
21.47
20.03
22.42
24.95
12.81
21.47
21.70
87
2.83
EPS¥
1.56
1.79
1.75
2.04
2.27
2.21
2.28
2.24
2.25
2.53
3.04
2.25%
5.81%
—
8.11
EPS growth%
6.83
9.39
9.00
6.45
8.47
7.34
6.68
8.92
6.72
4.76
10.94
6.72
7.09
72
1.45
Bookvalue per sh¥
2.48
2.32
2.37
2.24
2.11
2.14
2.32
2.39
2.23
2.49
1.01
3.43%
0.47%
—
1.12
FCF per share¥
0.92
0.92
0.85
0.78
0.79
0.73
0.76
0.74
0.74
0.77
2.05
(0.65%)
(1.45%)
—
0.95
Dividend per sh¥
3.27
3.03
3.23
3.29
3.26
3.19
3.40
3.26
3.14
3.46
0.82
1.20%
0.86%
—
18.68
Div yield (avg)%
21.48
23.12
25.18
26.39
27.64
24.67
23.42
24.78
22.32
23.53
15.35
23.53
24.10
75
4.47
Payout ratio%
24.57
25.63
27.07
25.36
28.08
30.16
30.56
32.50
32.57
34.36
23.34
32.50
29.12
6
131.5
Shares (diluted)M
150.4
150.1
152.5
158.8
166.7
177.3
190.2
221.2
255.4
288.9
136.4
11.63%
6.70%
8
12.32
Buyback yield%
18.14
16.30
14.03
15.75
13.48
10.68
7.87
5.04
4.76
7.29
4.77
7.29
12.08
48
1.349
D/E ratiox
0.440
0.428
0.475
0.532
0.514
0.508
0.556
0.573
0.586
0.648
1.481
0.573
0.523
62
490.8
Enterprise value¥M
453.0
423.5
413.8
401.1
382.0
386.0
435.8
469.4
484.2
492.6
38.11
5.22%
1.57%
21
119.5
LT debt¥M
602.5
675.7
740.1
686.1
710.0
683.1
709.3
692.1
750.2
849.1
430.9
3.64%
3.74%
58
Revenue
¥411.2M
1.29%
1.00×
Cost of revenue
¥222.3M
1.02%
0.97×
Operating expenses
¥93.72M
1.32%
1.00×
Cash and investments
17.72%
Property and equipment
17.58%
Spread over hurdle
12.28%