272.7
Revenue¥M
615.3
625.2
616.2
622.6
637.0
652.1
669.3
660.6
667.9
672.6
303.5
1.10%
1.12%
33
27.39
Revenue growth%
24.19
27.09
25.91
27.71
25.47
23.48
24.06
22.89
25.63
28.15
23.77
24.06
25.55
66
24.28
Gross margin%
30.61
31.52
30.93
28.72
31.45
32.12
32.28
32.50
30.89
31.06
12.08
32.12
31.26
23
28.71
Operating margin%
10.37
10.94
9.19
11.53
13.13
15.72
14.08
13.24
15.98
18.15
28.17
15.72
13.19
73
13.52
Net margin%
26.64
25.43
24.59
27.36
28.66
31.22
33.14
33.83
34.84
33.24
22.81
33.24
29.94
9
8.847
P/E ratio (avg)x
16.03
17.15
15.56
14.75
14.76
12.83
11.84
12.52
13.64
12.03
31.89
12.52
14.19
57
17.74
EV/EBITx
37.74
42.04
44.76
48.66
48.35
48.66
51.20
56.24
58.61
62.41
36.89
56.24
48.66
61
27.03
FCF yield (avg)%
10.42
12.51
13.07
12.99
11.29
8.76
7.54
5.76
8.19
10.88
24.86
8.19
10.65
76
13.28
FCF margin%
25.27
27.22
29.36
30.22
32.72
32.82
34.30
33.82
35.12
33.26
21.66
33.82
32.77
90
0.311
FCF / Net incomex
0.229
0.217
0.204
0.198
0.179
0.174
0.162
0.165
0.144
0.145
0.728
0.162
0.177
85
27.40
ROIC%
31.44
29.73
29.11
29.47
28.16
27.46
28.34
29.05
28.50
28.10
23.57
28.34
28.77
93
10.33
Return on equity%
21.78
22.62
21.10
20.75
19.44
18.14
20.50
19.65
21.20
24.15
26.90
20.50
20.93
89
13.20
Return on assets%
29.08
26.30
25.16
26.71
25.23
26.83
28.70
26.94
25.64
26.79
2.90
26.83
26.75
45
0.79
EPS¥
1.90
2.07
2.14
2.01
2.23
2.16
2.13
2.44
2.33
2.43
0.84
1.68%
2.51%
—
7.84
EPS growth%
21.11
24.07
21.29
18.71
15.84
17.64
19.75
20.99
20.02
20.55
12.41
20.02
20.28
89
0.82
Bookvalue per sh¥
1.41
1.36
1.20
1.18
1.03
0.91
0.99
1.10
1.17
1.03
0.63
(0.14%)
(3.47%)
—
2.88
FCF per share¥
1.97
2.07
2.05
2.41
2.71
2.78
3.32
3.26
3.62
4.30
1.28
9.68%
8.87%
—
1.11
Dividend per sh¥
3.45
3.56
3.97
3.87
4.36
4.28
4.26
4.36
4.13
3.74
2.67
(3.02%)
1.15%
—
20.38
Div yield (avg)%
17.36
20.11
18.63
15.76
17.00
14.70
11.94
10.36
9.09
8.98
10.08
10.36
15.23
94
21.18
Payout ratio%
18.60
16.08
16.18
15.82
14.35
12.62
9.71
12.47
13.13
14.11
13.59
12.62
14.23
51
99.53
Shares (diluted)M
153.6
154.9
158.0
177.7
172.1
168.3
171.1
182.5
213.8
234.1
99.55
6.34%
4.96%
90
6.20
Buyback yield%
20.67
20.11
18.99
17.50
16.90
14.43
17.33
19.48
18.87
20.76
16.94
18.87
18.93
15
0.893
D/E ratiox
0.667
0.741
0.771
0.893
0.985
1.011
1.122
1.323
1.533
1.576
0.255
1.323
0.998
42
622.7
Enterprise value¥M
290.6
253.7
277.3
304.8
327.4
321.2
330.2
343.2
369.5
359.9
463.2
1.91%
2.97%
64
32.16
LT debt¥M
168.7
184.9
202.7
200.1
219.3
232.5
237.2
227.4
266.1
304.3
167.4
6.77%
6.39%
29
Revenue
¥672.6M
1.12%
1.00×
Cost of revenue
¥470.9M
1.12%
1.00×
Operating expenses
¥73.45M
1.78%
1.07×
Goodwill & intangibles
16.65%
Spread over hurdle
59.66%