504.5
Revenue¥M
484.7
504.5
524.7
523.7
529.0
538.9
561.2
562.9
587.0
588.7
551.9
2.16%
2.17%
51
9.48
Revenue growth%
10.61
12.40
12.05
13.76
12.29
10.35
10.53
12.13
14.44
15.11
12.83
12.13
12.21
18
7.68
Gross margin%
1.41
2.59
3.46
1.69
1.59
0.40
0.40
0.40
1.63
1.11
24.62
0.40
1.50
24
13.75
Operating margin%
27.51
26.63
29.16
27.72
27.09
29.13
26.30
28.87
31.73
32.88
16.93
29.13
28.30
23
10.63
Net margin%
14.77
14.16
14.87
17.73
16.10
15.61
17.57
20.40
17.79
17.72
29.11
17.72
16.83
39
17.48
P/E ratio (avg)x
40.17
40.21
41.80
42.78
43.84
51.58
59.47
70.22
80.18
84.09
10.83
70.22
47.71
20
14.02
EV/EBITx
41.47
44.17
42.44
49.36
54.27
55.66
62.04
71.29
74.98
75.46
17.59
71.29
54.97
90
7.93
FCF yield (avg)%
5.17
5.27
6.52
4.97
6.84
9.69
6.94
6.66
6.99
4.81
19.66
6.94
6.59
27
23.32
FCF margin%
24.72
22.45
21.83
24.50
22.10
19.72
17.53
16.64
18.46
21.22
20.17
18.46
21.52
46
0.878
FCF / Net incomex
0.935
0.859
0.819
0.747
0.820
0.737
0.677
0.615
0.578
0.652
0.987
0.652
0.742
85
18.77
ROIC%
18.10
20.87
21.81
21.38
21.75
22.38
24.20
22.83
22.74
24.84
5.84
22.83
22.09
7
7.72
Return on equity%
9.22
7.84
6.83
7.41
7.93
10.07
7.42
5.19
3.07
5.03
10.25
5.19
7.42
27
15.65
Return on assets%
12.54
12.77
11.43
11.69
12.82
13.63
16.14
15.42
13.69
16.64
18.97
15.42
13.23
6
0.52
EPS¥
2.13
2.31
2.47
2.62
2.90
2.96
2.96
3.05
2.88
2.74
0.58
(1.14%)
1.26%
—
15.11
EPS growth%
26.53
27.39
24.39
27.21
29.17
31.47
28.77
31.16
29.67
30.50
3.77
30.50
28.97
77
1.24
Bookvalue per sh¥
1.80
1.95
2.11
1.99
2.12
2.47
2.75
2.77
3.21
3.08
0.70
7.74%
5.97%
—
1.02
FCF per share¥
2.47
2.42
2.56
2.79
3.24
3.47
3.99
4.22
4.26
4.47
2.52
6.63%
6.35%
—
2.01
Dividend per sh¥
1.62
1.67
1.78
1.96
2.26
2.26
2.60
2.93
3.34
3.59
0.91
9.72%
7.62%
—
27.29
Div yield (avg)%
11.25
9.62
11.55
10.06
7.39
7.62
6.74
9.51
10.74
9.86
29.94
9.51
9.74
58
29.95
Payout ratio%
0.40
0.40
0.40
0.86
0.66
0.40
0.40
3.26
2.03
3.37
8.85
2.03
0.53
61
196.4
Shares (diluted)M
267.1
292.2
299.4
306.6
322.2
314.2
332.8
361.3
385.1
444.4
203.2
6.65%
6.84%
76
10.14
Buyback yield%
18.08
18.73
16.48
16.43
17.72
20.56
22.02
19.47
16.75
15.07
14.63
19.47
17.90
26
0.199
D/E ratiox
1.421
1.515
1.562
1.408
1.451
1.500
1.474
1.442
1.491
1.464
0.991
1.474
1.469
30
125.3
Enterprise value¥M
360.1
390.1
416.1
430.0
467.2
519.1
559.0
512.7
476.4
499.3
505.0
1.34%
3.69%
71
309.7
LT debt¥M
280.4
287.2
280.8
276.4
275.1
298.0
314.1
325.0
296.9
310.6
339.4
2.46%
(0.25%)
24
Revenue
¥588.7M
2.17%
1.00×
Cost of revenue
¥412.1M
2.17%
1.00×
Operating expenses
¥107.5M
2.22%
1.00×
Spread over hurdle
13.81%