458.4
Revenue¥M
709.9
706.4
715.9
713.6
705.4
726.9
722.9
739.3
753.7
471.5
549.0
1.10%
0.92%
48
9.76
Revenue growth%
20.14
18.49
19.08
20.83
22.24
20.90
20.55
17.57
19.39
26.30
11.19
20.55
20.31
6
28.56
Gross margin%
19.99
20.65
20.32
21.13
20.99
20.53
21.31
18.51
21.12
3.98
7.15
20.99
20.59
55
14.29
Operating margin%
30.47
31.35
32.10
29.22
31.34
32.17
29.56
29.96
30.02
27.45
6.89
30.02
30.90
13
16.94
Net margin%
17.65
15.86
16.23
16.85
15.15
16.80
19.56
21.45
21.23
8.62
13.58
19.56
17.25
84
26.98
P/E ratio (avg)x
15.33
17.07
15.59
15.16
16.32
16.53
18.53
20.15
19.71
35.87
20.66
18.53
16.62
42
13.88
EV/EBITx
35.27
40.31
37.26
36.98
41.27
45.35
42.68
45.62
48.10
22.05
19.45
45.35
40.79
28
14.87
FCF yield (avg)%
29.36
30.05
28.03
28.30
28.34
29.23
29.24
30.89
30.54
8.70
26.92
29.24
29.30
83
29.28
FCF margin%
19.73
21.46
21.25
20.95
21.59
21.58
20.30
21.74
18.83
22.29
2.42
21.58
21.10
74
1.052
FCF / Net incomex
0.414
0.415
0.414
0.403
0.392
0.454
0.438
0.474
0.437
1.414
0.690
0.438
0.414
78
7.21
ROIC%
0.40
1.85
0.53
0.40
3.19
5.00
4.45
3.59
1.43
8.11
25.40
3.59
1.64
52
17.95
Return on equity%
2.55
4.37
5.84
8.01
8.82
10.90
12.12
11.11
8.13
20.32
17.81
10.90
8.07
50
23.47
Return on assets%
20.22
22.86
22.59
22.92
20.14
22.89
22.48
25.25
23.75
10.06
18.94
22.89
22.72
63
17.34
EPS¥
55.38
61.16
62.56
67.07
64.98
65.63
68.20
73.59
72.35
18.33
20.78
1.53%
3.26%
—
18.49
EPS growth%
22.43
25.35
22.77
21.89
19.21
19.16
17.43
19.82
18.75
18.95
11.88
19.16
20.85
54
11.55
Bookvalue per sh¥
27.62
31.46
34.43
38.85
36.55
37.72
40.85
45.36
50.20
69.82
71.71
5.26%
5.76%
—
30.50
FCF per share¥
102.18
115.55
119.09
122.88
147.24
169.47
204.01
220.94
260.59
19.08
19.37
16.22%
12.79%
—
10.64
Dividend per sh¥
55.63
49.20
43.09
41.46
38.68
38.94
37.99
34.85
33.82
26.69
24.89
(3.99%)
(5.66%)
—
2.68
Div yield (avg)%
20.84
21.36
22.62
21.75
20.45
20.47
20.09
20.01
21.32
15.96
8.89
20.45
20.65
60
7.27
Payout ratio%
24.71
24.62
25.61
24.49
23.18
22.94
20.57
20.45
22.24
18.82
5.16
22.24
23.83
45
3.844
Shares (diluted)M
5.164
4.812
4.519
4.826
4.784
5.322
5.212
5.514
5.255
3.755
3.705
1.72%
1.22%
23
19.49
Buyback yield%
14.00
15.84
18.28
17.47
18.14
17.12
15.75
13.71
15.26
21.84
2.19
15.75
15.80
24
0.225
D/E ratiox
2.838
2.818
3.157
3.249
3.769
4.138
4.615
5.015
5.095
0.248
1.222
4.615
3.509
39
342.4
Enterprise value¥M
246.3
254.5
258.3
248.1
291.7
348.4
365.6
422.5
472.3
342.2
580.9
13.75%
6.96%
56
129.5
LT debt¥M
44.83
42.79
43.64
47.47
45.74
40.84
37.32
41.77
40.16
122.7
269.2
(3.29%)
(0.62%)
57
Revenue
¥753.7M
0.92%
1.00×
Cost of revenue
¥527.6M
0.92%
1.00×
Operating expenses
¥144.4M
0.64%
0.97×
Spread over hurdle
(0.63%)