626.0
Revenue¥M
493.9
503.3
508.6
518.1
533.2
549.2
565.2
575.5
571.9
582.0
692.1
1.77%
1.90%
24
14.51
Revenue growth%
19.43
17.67
17.62
18.81
19.57
22.15
21.87
20.11
18.79
21.19
18.52
21.19
19.50
29
18.18
Gross margin%
10.71
7.74
9.79
7.09
8.71
8.31
10.18
9.59
6.98
8.92
9.21
8.92
8.81
39
15.64
Operating margin%
21.02
23.58
22.81
25.75
22.92
24.39
23.94
24.82
24.14
25.51
15.82
24.39
24.04
77
17.48
Net margin%
29.19
29.13
27.79
26.60
26.84
25.68
26.10
25.60
28.59
30.56
24.47
26.10
27.31
38
26.85
P/E ratio (avg)x
55.04
66.15
68.12
76.43
86.54
91.50
102.1
102.0
104.2
107.3
15.15
102.1
89.02
66
9.535
EV/EBITx
15.60
14.88
13.93
14.04
13.55
12.72
14.18
16.09
17.80
19.94
20.55
16.09
14.53
76
18.91
FCF yield (avg)%
22.20
19.24
20.81
19.56
17.77
20.51
18.74
17.73
17.74
19.17
5.20
18.74
19.20
89
7.50
FCF margin%
9.55
9.12
10.62
8.54
10.27
10.54
10.17
9.00
6.40
7.42
4.42
9.00
9.33
15
0.284
FCF / Net incomex
0.673
0.742
0.706
0.641
0.586
0.545
0.546
0.482
0.424
0.424
0.176
0.482
0.566
48
9.67
ROIC%
29.02
31.78
30.68
31.19
29.77
28.46
26.09
23.75
25.02
23.37
29.11
25.02
28.74
93
6.57
Return on equity%
22.39
21.69
23.19
20.56
17.98
17.48
18.32
20.52
19.02
18.94
18.32
18.94
19.77
40
13.43
Return on assets%
12.21
14.32
14.63
16.00
18.01
16.22
14.40
12.16
9.22
7.82
14.47
12.16
14.36
80
2.88
EPS¥
1.39
1.44
1.26
1.20
1.30
1.23
1.26
1.22
1.15
1.24
3.20
(0.96%)
(2.24%)
—
9.70
EPS growth%
2.82
1.30
1.37
3.87
3.61
1.36
1.34
2.74
2.39
0.94
13.36
1.36
1.88
93
1.24
Bookvalue per sh¥
2.81
2.61
2.72
2.43
2.23
2.00
1.84
1.87
1.67
1.69
2.20
(5.34%)
(4.54%)
—
1.90
FCF per share¥
4.66
5.09
5.56
5.50
5.99
6.04
5.91
6.96
8.29
8.44
2.68
7.11%
6.59%
—
1.58
Dividend per sh¥
3.57
4.11
3.97
4.12
4.13
4.52
5.35
6.43
7.09
6.98
2.02
11.04%
8.59%
—
22.27
Div yield (avg)%
12.62
10.99
13.66
14.54
12.68
10.62
10.16
7.63
5.44
5.22
19.29
7.63
10.80
77
16.81
Payout ratio%
2.68
3.41
3.64
4.42
4.32
3.67
4.18
1.21
0.91
0.68
7.36
1.21
3.53
81
154.8
Shares (diluted)M
189.3
203.8
228.9
251.8
257.7
273.3
311.9
315.5
349.5
329.8
154.7
5.06%
6.23%
23
19.19
Buyback yield%
5.99
4.44
7.02
7.15
7.09
8.20
8.66
7.06
8.32
7.43
15.02
8.20
7.12
12
1.171
D/E ratiox
0.435
0.461
0.502
0.565
0.584
0.677
0.800
0.907
0.987
1.166
1.074
0.907
0.630
39
479.3
Enterprise value¥M
239.5
225.1
210.2
190.6
171.7
167.4
170.5
154.0
161.2
173.1
276.7
0.16%
(3.49%)
77
367.3
LT debt¥M
246.5
272.6
290.3
317.1
344.9
346.9
380.2
372.3
400.1
434.8
328.0
4.74%
5.22%
40
Revenue
¥582.0M
1.90%
1.00×
Cost of revenue
¥285.0M
2.02%
1.01×
Operating expenses
¥102.3M
2.12%
1.02×
Spread over hurdle
12.23%