412.7
Revenue¥M
333.1
346.8
375.4
391.4
414.0
435.4
451.4
473.5
506.5
539.5
448.4
5.44%
5.54%
62
19.56
Revenue growth%
28.30
28.25
30.94
30.93
32.08
29.75
27.86
30.26
32.41
30.84
19.08
30.26
30.55
17
13.14
Gross margin%
8.94
7.10
7.69
6.32
5.02
7.51
9.87
10.94
11.60
10.60
3.20
10.60
8.32
87
11.22
Operating margin%
23.63
25.21
26.96
27.03
24.15
23.95
26.64
27.51
26.18
23.94
29.49
26.18
25.69
32
16.62
Net margin%
27.75
28.67
30.31
32.36
31.93
32.05
34.84
33.72
30.85
33.19
26.55
33.19
31.99
78
34.34
P/E ratio (avg)x
34.32
30.97
29.42
30.40
32.82
35.95
38.53
40.64
42.70
39.38
12.72
39.38
35.14
6
24.03
EV/EBITx
41.33
44.87
49.57
45.69
49.02
44.03
42.33
37.64
40.84
35.90
37.63
40.84
43.18
12
14.30
FCF yield (avg)%
0.40
1.93
3.83
6.20
7.48
6.21
6.76
4.61
3.31
1.06
28.76
4.61
4.22
28
29.56
FCF margin%
8.68
11.16
11.60
13.70
15.21
13.96
14.56
14.37
15.86
16.73
15.78
14.56
14.17
49
1.185
FCF / Net incomex
0.897
0.919
1.018
0.981
0.899
0.926
0.841
0.922
0.901
0.794
1.046
0.901
0.910
26
9.19
ROIC%
7.03
6.84
4.36
7.18
7.26
9.29
6.56
9.06
6.46
7.73
28.48
7.73
7.10
40
8.96
Return on equity%
15.06
12.52
14.80
13.37
12.09
10.84
10.04
10.30
8.59
10.40
26.11
10.30
11.47
41
11.06
Return on assets%
23.08
25.73
23.14
20.67
23.00
20.14
21.61
22.47
21.16
18.97
15.19
21.16
22.04
18
2.20
EPS¥
5.21
5.24
5.92
6.34
6.96
7.14
8.51
8.55
9.42
10.55
2.35
8.66%
8.70%
—
12.19
EPS growth%
7.44
6.16
3.40
1.73
3.44
6.31
3.33
5.81
7.98
6.10
22.98
6.10
5.96
32
2.27
Bookvalue per sh¥
3.07
2.82
3.02
3.20
3.40
3.11
3.50
3.19
3.09
3.06
2.79
(2.12%)
0.78%
—
4.13
FCF per share¥
0.72
0.70
0.62
0.64
0.62
0.67
0.70
0.73
0.72
0.69
3.04
2.17%
(1.03%)
—
4.10
Dividend per sh¥
5.01
5.50
5.46
5.94
6.14
6.67
7.73
8.44
8.56
9.32
1.38
8.68%
5.94%
—
26.76
Div yield (avg)%
10.64
12.33
15.18
15.13
12.93
14.01
14.22
12.59
10.93
13.34
16.71
13.34
13.14
86
28.22
Payout ratio%
13.38
16.22
16.19
14.81
12.96
15.75
16.11
17.45
15.21
16.25
15.04
16.11
15.93
86
97.40
Shares (diluted)M
124.1
125.5
132.4
127.1
147.6
153.9
169.0
196.4
217.0
231.5
101.8
9.42%
7.00%
75
27.25
Buyback yield%
1.40
3.96
2.30
4.59
2.20
0.79
0.40
2.05
4.70
4.38
19.83
2.05
2.25
83
0.180
D/E ratiox
0.176
0.185
0.184
0.179
0.172
0.182
0.203
0.223
0.239
0.247
1.287
0.223
0.185
54
407.8
Enterprise value¥M
472.6
512.3
577.1
602.3
689.8
716.8
781.3
784.9
884.1
999.5
31.39
7.70%
8.97%
24
430.4
LT debt¥M
150.2
149.4
164.0
188.8
182.5
185.3
206.5
224.4
226.3
215.4
161.8
3.37%
3.87%
14
Revenue
¥539.5M
5.54%
1.00×
Cost of revenue
¥275.1M
5.43%
0.99×
Operating expenses
¥106.3M
5.54%
1.00×
Cash and investments
15.66%
Spread over hurdle
26.22%