238.6
Revenue¥M
419.4
426.4
429.4
446.6
457.9
478.7
491.5
510.1
523.3
533.7
245.4
3.11%
2.58%
28
20.11
Revenue growth%
28.83
26.47
25.14
22.86
24.92
27.24
26.43
28.88
29.42
30.35
21.78
28.88
26.85
33
10.12
Gross margin%
22.89
25.35
23.46
22.29
21.28
21.51
23.89
22.20
20.70
19.26
8.81
21.51
22.25
17
27.10
Operating margin%
26.33
25.29
25.68
24.20
23.35
21.23
18.80
20.55
21.20
18.94
19.41
20.55
22.29
10
14.26
Net margin%
14.18
17.10
17.48
17.96
20.29
20.30
22.85
21.25
21.14
23.39
18.33
21.25
20.29
35
19.41
P/E ratio (avg)x
48.01
52.75
52.08
55.38
65.27
62.29
67.43
68.18
73.05
70.49
24.09
68.18
63.78
94
26.31
EV/EBITx
16.58
17.07
16.83
16.76
18.47
18.23
20.67
22.78
21.70
21.14
36.56
21.14
18.35
42
26.31
FCF yield (avg)%
31.70
34.42
34.16
34.13
32.49
31.78
31.54
29.18
30.64
28.58
5.80
30.64
31.74
15
20.24
FCF margin%
12.52
14.21
15.55
15.68
15.77
16.37
13.50
15.69
12.99
15.90
6.99
15.69
15.61
32
0.955
FCF / Net incomex
1.064
1.112
1.150
1.004
1.043
1.022
0.927
0.844
0.830
0.781
1.728
0.844
1.013
28
12.48
ROIC%
32.63
30.69
33.26
31.25
30.15
30.95
31.23
31.11
31.05
30.56
2.87
31.05
31.08
43
11.71
Return on equity%
19.69
21.72
21.44
21.73
22.15
22.89
23.04
20.99
20.62
18.51
17.92
20.99
21.58
75
19.63
Return on assets%
0.40
3.03
4.08
1.72
1.25
3.17
2.68
4.88
2.90
3.66
26.58
3.17
2.97
43
7.22
EPS¥
2.31
2.17
2.05
2.00
1.89
1.61
1.63
1.40
1.26
1.25
7.62
(7.93%)
(7.34%)
—
9.95
EPS growth%
14.56
16.16
13.66
12.17
10.29
13.14
13.57
12.93
12.14
9.35
28.16
12.93
13.04
83
3.18
Bookvalue per sh¥
1.74
1.69
1.69
1.54
1.33
1.32
1.20
1.14
1.01
1.00
5.57
(5.49%)
(6.15%)
—
7.32
FCF per share¥
9.50
10.55
11.73
13.92
13.75
13.44
14.54
17.12
18.18
20.03
5.72
7.82%
8.63%
—
2.92
Dividend per sh¥
5.63
6.26
6.36
7.52
7.64
7.29
7.59
8.93
10.24
10.83
2.28
7.23%
8.16%
—
3.14
Div yield (avg)%
27.79
28.12
26.14
28.89
27.36
26.57
27.66
24.73
27.44
25.24
11.49
26.57
27.40
61
18.06
Payout ratio%
9.39
7.60
10.26
9.70
10.73
11.98
13.64
11.61
10.93
8.85
14.05
11.61
10.49
78
46.95
Shares (diluted)M
38.97
41.88
40.25
42.92
40.03
41.19
34.92
34.60
30.02
31.11
47.18
(4.91%)
(2.49%)
55
8.64
Buyback yield%
13.36
10.66
10.84
9.42
6.44
3.93
4.46
4.36
2.92
2.09
18.74
3.93
5.45
51
0.972
D/E ratiox
0.100
0.095
0.099
0.107
0.103
0.098
0.095
0.095
0.094
0.097
0.510
0.095
0.097
86
150.5
Enterprise value¥M
701.5
623.6
682.6
701.3
657.8
706.3
642.3
724.4
705.6
779.4
528.7
3.45%
1.23%
95
619.3
LT debt¥M
88.56
78.71
81.63
87.97
92.64
85.59
94.94
104.4
111.1
116.4
429.6
4.67%
1.50%
14
Revenue
¥533.7M
2.58%
1.00×
Cost of revenue
¥284.8M
2.69%
1.01×
Operating expenses
¥116.2M
2.93%
1.03×
Cash and investments
17.62%
Property and equipment
17.17%
Spread over hurdle
62.44%