195.6
Revenue¥M
681.9
673.8
677.4
686.4
697.0
716.0
707.3
715.8
710.2
714.6
204.4
0.50%
0.46%
78
29.93
Revenue growth%
18.33
21.14
21.18
19.59
20.01
21.07
23.05
25.29
23.08
22.13
26.37
23.05
21.16
71
13.05
Gross margin%
14.02
16.08
16.76
15.24
13.66
10.66
10.33
12.47
11.68
12.93
14.71
11.68
13.29
83
28.17
Operating margin%
6.58
3.88
1.16
2.67
0.47
2.97
1.95
2.18
0.40
0.40
7.74
1.95
2.06
22
21.34
Net margin%
23.01
25.86
25.87
25.93
23.83
23.27
23.82
24.94
27.37
25.44
24.41
24.94
25.19
59
12.79
P/E ratio (avg)x
39.80
43.16
51.06
52.66
63.44
66.16
77.29
85.44
89.86
103.2
12.01
85.44
64.80
62
27.85
EV/EBITx
44.55
50.05
53.94
56.34
63.63
69.76
68.96
77.61
70.74
65.97
23.72
69.76
64.80
32
21.66
FCF yield (avg)%
13.73
12.79
14.30
16.64
14.06
15.64
13.77
11.36
12.94
12.67
28.87
12.94
13.75
62
25.77
FCF margin%
12.46
15.18
18.06
17.50
19.35
17.42
16.17
15.58
12.63
9.78
18.84
15.58
15.88
11
0.519
FCF / Net incomex
1.299
1.229
1.163
1.212
1.255
1.341
1.396
1.606
1.635
1.857
1.750
1.606
1.320
50
16.88
ROIC%
6.15
3.83
3.88
4.99
2.09
2.49
1.04
1.29
0.73
3.42
8.08
1.29
2.96
26
23.27
Return on equity%
16.97
18.35
20.76
23.61
26.09
28.41
28.65
29.01
26.22
24.84
2.12
28.41
25.46
69
6.09
Return on assets%
19.85
21.06
21.43
23.48
24.45
26.63
27.04
29.22
30.56
31.65
25.34
29.22
25.54
32
0.76
EPS¥
3.50
3.72
4.20
4.92
5.90
6.55
6.46
7.23
8.16
9.59
0.79
10.19%
10.60%
—
22.92
EPS growth%
13.08
11.10
12.44
14.53
13.45
15.53
18.13
15.89
14.03
13.17
7.49
15.53
13.74
66
1.49
Bookvalue per sh¥
2.77
2.84
2.82
2.69
3.06
3.20
3.50
3.98
4.58
4.98
0.50
10.24%
6.08%
—
0.58
FCF per share¥
2.59
2.58
3.11
3.67
4.29
4.25
4.18
4.70
4.61
5.34
0.95
4.46%
7.28%
—
1.21
Dividend per sh¥
2.07
2.42
2.44
2.36
2.83
3.27
3.61
3.92
4.26
5.04
1.17
12.25%
11.03%
—
15.96
Div yield (avg)%
7.80
4.89
7.08
5.60
6.37
6.98
9.76
10.09
11.76
13.31
8.54
10.09
7.44
18
3.20
Payout ratio%
29.19
29.24
26.90
28.01
29.40
31.39
31.95
30.97
32.97
32.55
28.77
31.95
30.18
15
347.5
Shares (diluted)M
527.3
544.9
539.6
552.3
605.6
591.4
658.7
687.0
646.0
760.0
350.7
4.65%
4.86%
66
18.86
Buyback yield%
24.54
26.87
24.17
22.23
22.68
22.33
24.22
24.55
24.23
24.61
9.75
24.23
24.22
82
1.649
D/E ratiox
0.279
0.268
0.256
0.243
0.265
0.268
0.302
0.333
0.311
0.288
0.589
0.302
0.274
16
0.114
Enterprise value¥B
1.315
1.337
1.470
1.708
1.819
1.934
1.984
2.209
2.507
2.968
0.405
10.29%
10.36%
69
532.5
LT debt¥M
511.4
507.7
543.1
529.7
545.2
546.6
501.1
526.3
540.8
567.6
812.1
0.81%
1.62%
20
Revenue
¥714.6M
0.46%
1.00×
Cost of revenue
¥430.5M
0.15%
0.97×
Operating expenses
¥80.38M
1.58%
1.12×
Goodwill & intangibles
16.79%
Return on capital
158.05%
Spread over hurdle
149.42%