351.4
Revenue¥M
849.5
888.3
912.6
927.3
924.8
926.7
929.5
933.8
937.2
947.7
381.1
0.49%
1.51%
92
11.80
Revenue growth%
29.64
32.19
33.12
32.33
30.64
28.56
28.39
30.89
29.57
29.37
25.41
29.37
30.14
75
13.49
Gross margin%
5.86
3.45
2.08
1.16
1.90
3.93
1.11
0.52
1.73
0.40
15.80
1.11
1.82
29
7.79
Operating margin%
14.63
12.87
10.78
8.51
10.30
11.78
9.05
8.40
8.50
10.15
10.00
9.05
10.22
63
4.73
Net margin%
1.88
3.86
3.84
2.82
2.59
0.40
2.88
0.79
0.40
0.40
20.06
0.40
2.24
74
21.50
P/E ratio (avg)x
35.25
33.57
34.51
34.27
37.13
35.67
40.15
44.77
43.39
43.81
37.74
43.39
36.40
18
14.41
EV/EBITx
17.41
17.54
18.10
21.12
24.66
27.78
27.73
30.28
33.66
37.08
10.32
30.28
26.20
68
9.10
FCF yield (avg)%
22.26
23.00
25.58
24.25
24.84
24.95
26.11
24.99
25.88
25.79
13.72
25.79
24.97
9
23.10
FCF margin%
19.49
20.20
18.83
21.74
24.53
23.19
24.87
23.76
23.16
24.26
11.23
23.76
23.18
24
0.842
FCF / Net incomex
2.570
2.679
3.049
3.339
3.277
3.528
3.807
4.010
4.332
5.130
1.150
4.010
3.433
82
23.35
ROIC%
6.98
5.53
5.43
5.71
2.98
1.80
2.63
4.12
6.89
3.93
4.07
3.93
4.77
25
13.08
Return on equity%
6.69
6.53
5.25
7.90
10.14
8.27
8.84
11.72
9.87
7.17
16.32
8.84
8.09
56
10.14
Return on assets%
31.77
32.64
34.67
33.25
30.61
32.57
35.54
36.42
39.09
42.05
5.86
36.42
33.96
13
0.53
EPS¥
3.43
3.76
3.88
3.71
4.05
4.27
4.41
4.41
4.42
4.62
0.57
2.64%
3.53%
—
19.49
EPS growth%
9.33
7.03
7.34
5.56
5.90
3.04
3.03
0.74
0.59
1.79
10.78
1.79
4.30
51
1.04
Bookvalue per sh¥
0.99
0.98
1.01
0.95
1.02
1.03
0.89
0.86
0.80
0.73
2.10
(6.35%)
(3.20%)
—
1.35
FCF per share¥
1.43
1.53
1.73
1.85
1.81
1.78
1.89
2.20
2.23
2.54
1.33
7.00%
6.76%
—
1.74
Dividend per sh¥
3.62
3.99
3.76
4.22
4.16
4.19
4.15
4.52
4.33
4.78
0.48
2.81%
3.98%
—
7.89
Div yield (avg)%
10.22
13.16
14.08
11.17
8.82
8.71
11.26
10.82
11.83
10.66
8.11
10.82
11.00
78
10.81
Payout ratio%
20.77
18.45
15.68
18.04
16.27
13.71
11.16
13.28
16.19
17.42
13.62
13.71
16.23
16
108.8
Shares (diluted)M
165.0
163.4
183.1
215.5
231.8
273.5
326.5
379.4
367.0
418.5
109.7
12.54%
9.74%
44
11.56
Buyback yield%
31.93
28.93
30.30
32.87
34.53
32.44
33.38
33.66
30.68
32.17
22.54
32.44
32.30
66
0.652
D/E ratiox
0.950
0.923
0.943
0.888
0.756
0.751
0.670
0.724
0.725
0.764
0.840
0.725
0.760
22
1.329
Enterprise value¥B
0.935
0.922
0.924
0.890
0.949
0.838
0.765
0.836
0.794
0.763
1.303
(4.28%)
(1.27%)
54
0.651
LT debt¥B
1.039
1.134
1.011
0.930
0.803
0.714
0.729
0.642
0.692
0.659
0.342
(3.87%)
(5.12%)
81
Revenue
¥947.7M
1.51%
1.00×
Cost of revenue
¥663.4M
1.51%
1.00×
Operating expenses
¥119.8M
0.60%
0.91×
Goodwill & intangibles
16.30%
Spread over hurdle
52.98%