488.7
Revenue¥M
690.7
691.6
692.6
711.0
734.0
730.8
735.0
733.4
742.4
764.9
502.0
0.83%
1.43%
54
15.74
Revenue growth%
10.14
12.54
10.19
8.23
9.50
9.35
11.75
10.24
10.27
9.16
12.18
10.24
10.17
92
25.95
Gross margin%
20.02
22.55
21.25
22.78
23.88
24.96
22.55
22.00
20.49
22.37
13.72
22.37
22.46
60
24.45
Operating margin%
9.53
10.22
9.29
8.64
5.98
8.16
9.64
9.05
10.73
11.72
8.58
9.64
9.41
15
19.66
Net margin%
8.56
5.76
7.58
10.40
12.59
13.78
11.09
13.04
15.33
12.43
21.09
13.04
11.76
90
19.72
P/E ratio (avg)x
38.01
39.17
44.96
46.45
44.55
51.75
56.84
60.64
62.67
71.59
18.62
60.64
49.10
29
26.53
EV/EBITx
45.98
47.22
52.90
61.35
63.20
61.56
64.94
63.75
65.50
70.01
7.578
64.94
62.38
81
6.74
FCF yield (avg)%
11.05
8.66
10.28
11.22
10.84
11.41
14.24
11.29
9.57
10.30
20.46
11.29
10.95
54
14.79
FCF margin%
28.48
30.90
28.45
27.09
24.31
21.49
22.95
20.16
19.80
19.43
13.09
20.16
23.63
17
0.973
FCF / Net incomex
0.459
0.465
0.479
0.506
0.489
0.497
0.501
0.502
0.449
0.404
0.170
0.497
0.484
64
13.37
ROIC%
11.70
12.49
11.77
11.04
9.31
8.98
10.81
10.71
12.03
10.87
10.89
10.81
10.96
15
6.91
Return on equity%
27.99
28.95
30.42
29.75
28.03
26.92
28.50
28.85
26.61
29.40
20.59
28.50
28.68
6
29.59
Return on assets%
11.99
11.09
11.85
13.40
12.89
14.92
15.52
12.54
11.90
12.70
6.21
12.70
12.62
51
2.37
EPS¥
0.51
0.51
0.49
0.52
0.59
0.63
0.63
0.70
0.73
0.71
2.48
3.93%
2.86%
—
8.71
EPS growth%
2.33
4.84
3.45
4.42
6.49
6.56
6.49
7.18
7.13
7.66
18.55
7.13
6.49
49
1.35
Bookvalue per sh¥
0.59
0.59
0.65
0.59
0.56
0.50
0.46
0.51
0.55
0.53
1.71
(1.41%)
(0.14%)
—
2.14
FCF per share¥
1.77
2.06
2.34
2.70
2.68
2.63
3.08
3.18
3.03
3.12
1.28
3.11%
5.81%
—
0.93
Dividend per sh¥
2.96
3.22
3.78
4.32
4.93
5.68
6.45
7.42
7.26
8.26
1.08
10.88%
12.10%
—
3.82
Div yield (avg)%
19.65
20.38
22.31
24.94
22.55
20.35
22.64
25.04
27.01
27.35
15.40
25.04
22.60
22
16.94
Payout ratio%
10.23
12.97
15.80
18.62
18.06
15.71
16.68
17.26
14.51
11.67
8.81
15.71
15.76
21
143.3
Shares (diluted)M
223.5
264.4
264.6
300.5
302.3
324.9
358.7
394.2
476.1
493.2
142.0
10.29%
8.76%
57
19.85
Buyback yield%
22.51
21.38
19.76
20.31
21.27
23.11
22.44
25.09
26.13
27.81
23.98
25.09
22.47
62
1.683
D/E ratiox
2.464
2.946
3.249
3.335
3.263
3.480
3.969
4.171
4.495
4.582
1.239
4.171
3.407
27
266.0
Enterprise value¥M
379.1
349.5
362.6
332.5
319.8
305.1
329.7
316.2
320.5
349.5
513.9
1.79%
(1.74%)
5
166.4
LT debt¥M
113.0
108.3
110.3
111.4
101.9
111.1
117.6
111.2
105.4
100.7
137.1
(0.24%)
(1.36%)
46
Revenue
¥764.9M
1.43%
1.00×
Cost of revenue
¥535.4M
1.43%
1.00×
Operating expenses
¥167.3M
1.36%
0.99×
Cash and investments
16.12%
Spread over hurdle
(6.51%)