500.9
Revenue¥M
385.3
406.2
427.6
440.5
466.4
489.6
509.7
536.1
547.8
561.8
529.3
3.79%
4.14%
92
12.55
Revenue growth%
21.31
20.83
18.88
18.00
20.48
19.94
20.32
18.61
16.81
17.53
9.92
18.61
19.41
29
22.01
Gross margin%
3.39
1.05
0.85
1.03
2.76
1.83
0.40
0.84
0.40
2.33
23.99
0.84
1.04
54
4.58
Operating margin%
27.17
28.89
26.94
26.65
27.99
29.11
27.81
30.76
27.94
29.33
18.47
29.11
27.97
44
19.41
Net margin%
7.74
6.65
8.12
6.45
9.15
10.25
7.79
5.01
5.69
4.58
28.50
5.69
7.19
66
13.35
P/E ratio (avg)x
9.020
8.072
7.505
6.942
6.676
6.738
7.496
6.620
6.546
6.946
14.20
6.738
6.944
56
36.71
EV/EBITx
18.14
17.05
18.47
19.92
21.70
21.66
23.59
23.10
23.44
21.09
8.059
23.10
21.38
93
9.59
FCF yield (avg)%
27.86
29.42
28.80
28.75
26.95
29.61
32.42
32.20
30.74
28.88
17.69
30.74
29.15
63
4.03
FCF margin%
0.40
2.64
0.65
0.40
2.39
0.40
1.48
0.40
0.40
0.40
27.50
0.40
0.40
54
0.902
FCF / Net incomex
0.793
0.668
0.593
0.552
0.501
0.473
0.418
0.450
0.401
0.357
0.917
0.418
0.487
94
17.14
ROIC%
26.68
28.20
28.98
31.08
31.96
30.12
32.59
32.74
32.91
32.72
13.87
32.72
31.52
23
2.39
Return on equity%
21.01
20.74
21.17
19.03
21.06
23.44
23.20
25.63
24.65
22.38
15.69
23.44
21.78
34
15.80
Return on assets%
6.70
6.51
7.76
9.44
9.05
6.08
4.20
1.81
3.29
3.76
22.36
3.76
6.29
93
1.74
EPS¥
1.07
1.10
1.20
1.24
1.25
1.21
1.33
1.32
1.47
1.72
1.86
6.69%
5.81%
—
9.51
EPS growth%
19.75
18.51
20.90
18.73
18.19
16.01
13.11
15.22
12.34
13.57
12.50
13.57
17.10
44
1.62
Bookvalue per sh¥
2.74
2.99
3.37
3.48
3.46
3.43
3.42
3.99
4.55
5.42
1.19
9.40%
8.44%
—
2.44
FCF per share¥
4.45
4.41
5.31
5.61
5.50
5.44
5.75
6.61
8.03
8.27
0.54
8.50%
8.08%
—
0.48
Dividend per sh¥
2.66
2.69
2.75
2.99
3.14
3.11
2.97
3.42
3.58
3.58
1.66
2.71%
3.43%
—
29.11
Div yield (avg)%
23.05
21.91
19.15
17.59
19.06
20.98
19.27
16.30
14.57
14.68
6.56
16.30
19.10
79
26.33
Payout ratio%
27.38
29.66
28.18
30.37
31.88
32.08
34.53
31.79
33.86
31.49
9.46
32.08
31.64
27
99.29
Shares (diluted)M
80.91
92.18
98.00
105.6
106.6
111.8
111.7
110.5
101.0
111.6
96.28
0.92%
2.64%
78
20.22
Buyback yield%
4.04
3.63
1.63
2.62
3.93
2.95
0.40
0.40
0.47
2.76
27.51
0.47
2.69
65
1.715
D/E ratiox
1.181
1.302
1.318
1.302
1.340
1.560
1.611
1.807
1.945
2.053
0.144
1.807
1.450
18
178.1
Enterprise value¥M
355.2
365.3
352.9
414.1
440.3
467.2
502.3
531.2
543.7
590.3
382.7
6.04%
6.18%
24
45.46
LT debt¥M
403.5
442.1
418.8
410.5
406.8
397.8
430.6
386.5
415.1
384.9
78.22
(1.10%)
0.44%
91
Revenue
¥561.8M
4.14%
1.00×
Cost of revenue
¥316.9M
3.81%
0.97×
Operating expenses
¥107.3M
4.34%
1.02×
Cash and investments
16.68%
Spread over hurdle
30.76%