132.3
Revenue¥M
539.3
560.0
575.7
592.8
593.4
621.0
634.1
652.7
659.0
660.7
136.1
2.17%
2.52%
79
9.49
Revenue growth%
7.19
5.66
5.47
2.67
4.86
3.82
6.03
7.93
9.03
6.04
2.17
6.04
5.85
39
4.95
Gross margin%
9.14
7.06
7.50
10.24
9.93
12.07
9.26
6.71
9.49
10.34
13.31
9.49
9.38
61
29.67
Operating margin%
13.71
12.31
9.40
11.01
9.93
11.96
12.41
11.71
9.67
8.48
24.68
11.71
11.36
44
28.26
Net margin%
26.80
25.63
27.03
27.41
28.37
28.03
26.91
28.37
25.43
28.39
11.35
28.03
27.22
51
24.45
P/E ratio (avg)x
56.65
65.39
72.09
72.68
84.05
86.83
91.36
89.49
104.8
123.8
33.40
91.36
85.44
86
22.21
EV/EBITx
19.29
18.28
17.02
15.85
16.65
16.61
17.51
17.47
18.90
17.90
30.40
17.51
17.49
15
27.96
FCF yield (avg)%
9.67
7.88
9.51
6.68
4.97
6.31
6.41
4.65
3.92
6.48
23.96
6.31
6.45
63
7.12
FCF margin%
7.84
5.39
3.21
4.17
4.22
3.90
6.00
4.90
4.83
2.35
26.28
4.83
4.52
38
0.909
FCF / Net incomex
0.584
0.608
0.680
0.743
0.820
0.838
0.887
1.015
1.203
1.463
1.227
1.015
0.829
11
23.17
ROIC%
13.38
11.24
11.12
10.51
11.87
14.24
11.32
11.82
14.11
14.29
8.24
14.11
11.84
45
4.17
Return on equity%
28.46
29.43
30.98
33.04
35.21
37.36
38.78
39.44
41.50
38.82
14.32
38.82
36.29
93
26.31
Return on assets%
1.39
3.76
6.43
8.88
9.63
8.07
8.93
7.10
8.96
6.31
18.75
8.07
7.58
88
3.19
EPS¥
2.70
2.57
2.75
3.15
3.20
3.47
3.42
3.32
3.87
3.98
3.38
4.45%
4.78%
—
13.81
EPS growth%
26.94
25.78
27.72
29.17
27.70
26.40
24.95
25.46
25.92
26.36
27.59
25.92
26.38
66
3.12
Bookvalue per sh¥
1.41
1.36
1.60
1.50
1.71
1.73
1.79
2.05
2.18
2.28
2.50
5.94%
6.29%
—
2.44
FCF per share¥
2.77
2.88
2.61
2.89
2.90
2.63
2.75
2.52
2.43
2.73
2.68
(1.19%)
0.67%
—
1.67
Dividend per sh¥
2.61
2.83
3.16
3.26
3.29
3.21
3.03
2.80
2.92
2.89
2.23
(2.53%)
1.98%
—
22.89
Div yield (avg)%
19.14
18.75
16.95
19.73
18.65
21.25
20.31
21.88
24.53
24.94
24.88
21.88
20.02
67
23.25
Payout ratio%
16.33
17.33
15.89
18.30
15.90
15.44
14.47
16.91
19.04
19.67
15.52
16.91
16.62
82
128.9
Shares (diluted)M
125.3
111.2
98.25
103.4
87.89
90.64
84.99
90.03
83.33
84.16
129.1
(0.87%)
(4.25%)
49
19.29
Buyback yield%
19.04
17.17
19.57
21.27
22.76
24.99
25.28
23.93
21.22
21.80
7.29
23.93
21.54
71
1.240
D/E ratiox
0.438
0.461
0.503
0.515
0.494
0.505
0.477
0.477
0.430
0.394
0.808
0.477
0.477
73
79.75
Enterprise value¥M
285.4
270.3
278.3
259.0
229.1
256.0
228.2
222.3
244.5
215.3
458.5
(1.23%)
(3.10%)
15
456.1
LT debt¥M
93.83
97.69
113.6
110.4
117.9
128.3
136.3
128.5
139.5
148.1
474.7
4.68%
5.51%
88
Revenue
¥660.7M
2.52%
1.00×
Cost of revenue
¥401.0M
2.37%
0.99×
Operating expenses
¥150.0M
2.70%
1.02×
Cash and investments
17.49%
Goodwill & intangibles
16.05%
Spread over hurdle
17.69%