113.6
Revenue¥M
640.0
638.6
646.6
662.4
675.1
669.1
695.8
722.0
715.4
739.7
122.4
1.84%
1.58%
35
2.09
Revenue growth%
14.32
12.14
13.55
16.52
14.06
13.07
12.34
9.88
10.14
9.27
23.72
10.14
12.70
24
8.43
Gross margin%
34.98
37.00
36.53
37.32
39.28
36.93
39.28
39.67
37.41
35.68
13.74
37.41
37.16
33
3.97
Operating margin%
21.09
23.01
21.32
19.31
17.64
18.38
16.64
15.15
13.52
14.07
16.72
15.15
18.01
11
14.12
Net margin%
24.97
22.08
23.37
25.26
25.29
27.31
27.88
27.62
25.61
23.04
26.99
27.31
25.28
66
24.69
P/E ratio (avg)x
53.90
55.84
55.85
60.45
71.44
76.32
91.09
90.23
97.83
103.2
27.88
91.09
73.88
24
10.87
EV/EBITx
39.29
44.42
51.03
53.32
52.54
59.07
67.67
76.25
87.64
87.93
37.85
76.25
56.19
79
12.98
FCF yield (avg)%
16.34
15.18
12.29
13.70
14.03
12.65
9.87
11.15
13.52
15.56
11.41
12.65
13.61
33
22.54
FCF margin%
14.42
13.65
14.55
14.99
15.71
15.03
17.97
17.49
15.44
15.28
29.69
15.44
15.15
82
1.040
FCF / Net incomex
1.261
1.401
1.572
1.808
2.020
2.246
2.511
2.418
2.669
3.006
0.673
2.511
2.133
92
14.97
ROIC%
7.15
8.36
8.32
9.82
11.74
10.42
10.75
9.14
10.91
8.49
19.62
10.42
9.48
51
10.47
Return on equity%
8.22
5.32
7.04
7.25
5.01
4.28
1.64
4.30
2.87
4.24
9.58
4.24
4.66
78
19.76
Return on assets%
13.17
15.13
15.41
14.45
16.37
13.69
12.83
14.77
16.15
14.87
3.99
14.77
14.82
71
1.03
EPS¥
1.69
1.87
1.80
1.61
1.43
1.25
1.20
1.32
1.43
1.43
1.06
—
(2.52%)
—
9.17
EPS growth%
16.42
15.37
14.67
13.62
13.47
12.49
13.36
12.05
13.50
13.70
16.73
13.36
13.56
51
0.93
Bookvalue per sh¥
1.62
1.79
1.95
2.06
2.22
2.03
2.09
2.08
2.00
1.83
2.48
(3.84%)
0.09%
—
2.62
FCF per share¥
1.00
0.93
0.88
0.97
0.89
0.83
0.82
0.74
0.74
0.79
2.49
(2.39%)
(1.42%)
—
0.98
Dividend per sh¥
1.44
1.56
1.55
1.61
1.74
1.67
1.72
1.88
1.82
1.59
1.36
(1.73%)
1.19%
—
21.96
Div yield (avg)%
25.93
28.18
29.17
30.43
31.60
32.29
32.18
30.42
29.14
27.79
13.45
30.42
29.79
79
22.10
Payout ratio%
0.40
3.09
1.75
0.40
0.40
1.92
0.83
1.02
0.40
0.40
9.92
0.83
0.62
63
185.0
Shares (diluted)M
175.9
154.9
168.9
153.7
131.6
120.8
110.0
111.8
115.8
111.1
186.1
(3.34%)
(4.07%)
43
24.31
Buyback yield%
24.55
27.29
27.95
27.25
25.23
23.63
23.31
21.44
21.74
21.72
13.21
21.74
24.09
38
0.579
D/E ratiox
0.979
1.033
1.139
1.053
1.153
1.205
1.245
1.224
1.294
1.187
1.630
1.224
1.170
54
346.9
Enterprise value¥M
55.16
52.54
51.92
53.48
59.06
61.80
67.64
67.30
64.05
62.06
26.79
1.00%
0.32%
76
442.7
LT debt¥M
152.3
160.4
142.9
126.2
120.6
111.9
114.6
121.3
111.3
108.7
196.9
(2.05%)
(3.30%)
70
Revenue
¥739.7M
1.58%
1.00×
Cost of revenue
¥502.8M
1.64%
1.01×
Operating expenses
¥146.3M
0.99%
0.94×
Property and equipment
19.41%
Spread over hurdle
(2.27%)