265.2
Revenue¥M
446.0
449.9
449.0
459.8
472.3
484.4
491.8
499.8
505.9
505.8
276.2
1.38%
1.13%
88
26.64
Revenue growth%
26.01
24.67
27.25
26.58
26.08
26.53
25.10
22.65
19.96
18.55
23.54
22.65
25.55
58
29.70
Gross margin%
19.05
19.33
20.98
19.18
19.77
17.13
18.94
17.08
17.98
17.94
8.43
17.94
19.00
65
5.77
Operating margin%
8.74
6.88
5.57
7.47
5.57
2.80
0.40
0.40
0.40
0.40
5.54
0.40
4.19
23
29.48
Net margin%
10.82
9.46
10.21
12.41
11.75
9.52
11.81
13.67
14.86
14.22
23.96
13.67
11.78
51
19.27
P/E ratio (avg)x
57.07
59.50
63.24
62.97
63.61
75.94
91.83
101.9
110.6
125.5
19.83
101.9
69.78
76
19.45
EV/EBITx
21.43
19.89
19.54
19.37
19.23
18.39
18.37
18.35
17.59
15.51
7.394
18.35
18.81
45
7.88
FCF yield (avg)%
24.53
24.74
21.85
24.45
25.68
27.01
29.54
30.77
33.35
36.21
29.34
30.77
26.34
90
11.81
FCF margin%
17.96
15.35
14.94
13.35
14.47
14.64
12.52
14.96
12.28
10.48
2.67
12.52
14.55
8
0.630
FCF / Net incomex
0.945
0.944
0.946
1.012
1.161
1.303
1.264
1.310
1.279
1.391
0.187
1.303
1.213
17
27.53
ROIC%
10.29
9.73
9.59
10.49
10.84
9.80
10.72
13.68
11.94
14.43
29.80
11.94
10.61
88
28.69
Return on equity%
6.30
7.27
8.85
9.40
11.57
11.93
9.13
9.81
11.61
12.09
10.42
11.61
9.61
31
26.23
Return on assets%
20.15
19.33
17.97
20.52
22.19
19.66
18.43
16.64
17.53
19.74
28.80
18.43
19.49
82
1.99
EPS¥
1.81
1.60
1.44
1.36
1.16
1.11
1.15
1.09
1.14
1.11
2.12
(0.85%)
(4.05%)
—
27.38
EPS growth%
15.78
13.11
10.49
10.67
11.82
10.29
11.28
13.34
16.33
18.88
5.77
13.34
12.47
81
1.69
Bookvalue per sh¥
1.36
1.43
1.54
1.47
1.50
1.57
1.47
1.59
1.47
1.38
2.15
(1.71%)
(0.89%)
—
0.59
FCF per share¥
0.99
0.91
0.85
0.93
1.01
1.03
1.09
0.98
0.90
0.97
1.60
(0.84%)
(0.15%)
—
1.13
Dividend per sh¥
0.63
0.66
0.72
0.70
0.70
0.69
0.66
0.70
0.63
0.61
1.13
(2.76%)
0.59%
—
22.06
Div yield (avg)%
13.11
12.05
12.08
10.33
9.13
11.12
10.38
10.15
9.13
12.00
3.60
10.38
10.75
86
3.31
Payout ratio%
21.79
19.40
18.96
17.51
16.65
16.69
17.03
14.26
15.56
17.81
27.87
16.69
17.27
56
244.5
Shares (diluted)M
378.2
386.4
463.7
504.6
606.3
632.2
651.2
658.0
725.2
833.5
246.2
6.57%
9.99%
81
6.09
Buyback yield%
27.35
25.49
25.40
27.32
25.17
26.02
25.64
26.43
23.90
25.81
3.00
25.81
25.72
55
0.922
D/E ratiox
1.192
1.270
1.380
1.321
1.326
1.271
1.356
1.307
1.181
1.250
1.196
1.271
1.289
91
0.503
Enterprise value¥B
0.605
0.670
0.802
0.794
0.893
0.912
1.027
1.057
1.050
1.125
0.389
4.74%
7.10%
15
0.335
LT debt¥B
0.670
0.671
0.680
0.793
0.862
0.927
0.901
0.947
0.924
1.000
0.190
3.02%
5.65%
17
Revenue
¥505.8M
1.13%
1.00×
Cost of revenue
¥215.1M
0.67%
0.96×
Operating expenses
¥113.8M
1.61%
1.05×
Cash and investments
17.83%
Spread over hurdle
13.14%