350.8
Revenue¥M
609.7
622.5
620.3
623.8
625.5
630.5
624.5
614.3
599.8
607.4
390.1
(0.59%)
0.02%
29
25.03
Revenue growth%
7.34
9.34
7.93
6.75
4.62
5.77
8.72
11.56
14.23
15.78
22.21
11.56
8.32
8
14.00
Gross margin%
16.52
15.69
16.14
13.27
15.78
15.19
15.89
16.08
13.28
13.23
4.77
15.19
15.74
18
23.09
Operating margin%
15.72
16.17
13.61
14.10
15.95
15.68
17.53
19.20
21.16
22.81
13.26
19.20
16.06
38
14.74
Net margin%
24.76
23.05
24.11
25.71
26.15
26.38
24.19
22.74
23.02
22.94
14.46
23.02
24.15
28
35.95
P/E ratio (avg)x
24.40
28.73
28.31
31.35
33.87
35.55
40.24
39.47
44.87
48.06
21.67
40.24
34.71
13
18.33
EV/EBITx
12.33
13.24
14.27
13.95
15.28
13.81
13.63
15.18
14.60
13.50
22.27
13.81
13.88
20
27.31
FCF yield (avg)%
26.30
26.38
25.25
26.93
27.48
26.67
23.99
23.40
21.45
19.24
12.37
23.40
25.78
45
12.19
FCF margin%
20.49
21.13
21.70
19.80
21.88
18.93
16.67
16.03
14.46
11.68
20.23
16.03
19.36
93
1.675
FCF / Net incomex
0.261
0.296
0.273
0.296
0.340
0.389
0.416
0.398
0.397
0.427
1.258
0.398
0.365
14
3.81
ROIC%
15.19
14.77
16.52
14.03
11.85
14.37
14.72
12.98
12.98
13.85
14.90
13.85
14.20
95
18.74
Return on equity%
22.99
24.13
25.73
26.51
28.38
29.62
29.51
27.54
29.22
28.71
7.78
29.22
27.96
93
18.31
Return on assets%
16.04
17.39
16.31
14.60
14.84
13.01
15.96
14.07
14.15
16.79
21.55
14.15
15.40
71
5.22
EPS¥
1.18
1.16
1.25
1.33
1.40
1.58
1.57
1.50
1.71
1.69
5.42
3.82%
4.55%
—
11.64
EPS growth%
4.70
5.97
3.11
3.14
1.84
0.40
3.11
5.42
8.42
8.90
22.31
5.42
3.92
11
4.23
Bookvalue per sh¥
6.20
6.03
6.42
6.15
6.00
7.14
8.12
7.97
8.94
9.67
3.36
10.00%
6.05%
—
3.38
FCF per share¥
8.88
9.16
9.41
10.26
10.74
12.63
12.21
13.32
13.08
13.64
4.90
4.89%
6.21%
—
2.22
Dividend per sh¥
1.41
1.49
1.63
1.65
1.77
1.76
1.98
2.11
2.31
2.19
3.57
4.31%
5.14%
—
28.17
Div yield (avg)%
5.88
3.24
0.45
0.40
2.17
1.66
2.27
1.92
0.40
0.40
7.55
1.66
1.79
72
5.26
Payout ratio%
24.30
22.78
21.22
19.11
17.31
14.36
13.60
13.21
10.51
11.61
24.76
13.21
15.83
21
123.9
Shares (diluted)M
113.2
103.0
99.53
100.8
109.0
101.7
108.5
104.9
99.32
91.18
128.0
(3.51%)
(2.82%)
9
9.94
Buyback yield%
5.43
8.03
10.88
8.96
7.53
9.00
7.21
8.28
6.75
4.49
3.05
7.21
7.78
46
0.658
D/E ratiox
1.224
1.259
1.392
1.482
1.660
1.746
1.641
1.656
1.769
1.830
0.373
1.746
1.649
87
85.58
Enterprise value¥M
714.4
807.6
836.1
808.4
865.0
867.0
915.1
838.2
869.9
943.5
327.1
1.75%
4.28%
37
502.4
LT debt¥M
558.0
575.3
610.8
599.0
629.3
591.3
553.4
621.0
681.0
654.0
553.6
0.77%
2.18%
6
Revenue
¥607.4M
0.02%
1.00×
Cost of revenue
¥408.1M
(0.13%)
0.99×
Operating expenses
¥68.91M
1.66%
1.18×
Property and equipment
14.38%
Spread over hurdle
25.17%