269.6
Revenue¥M
312.6
311.4
315.6
320.3
315.4
310.2
307.2
309.4
305.7
304.7
292.0
(0.69%)
(0.36%)
69
26.86
Revenue growth%
16.20
16.44
16.77
18.87
21.71
19.30
18.64
17.13
19.66
19.45
19.87
19.30
18.75
49
3.75
Gross margin%
17.58
19.17
19.72
22.58
19.77
17.60
19.97
22.32
23.97
22.78
2.26
22.32
19.87
65
28.80
Operating margin%
8.50
10.74
8.79
6.75
6.56
8.89
10.21
9.30
9.85
9.75
8.13
9.75
9.09
33
7.78
Net margin%
22.34
21.06
22.48
20.76
22.76
23.46
25.81
24.18
25.07
27.35
29.13
25.07
23.11
89
12.42
P/E ratio (avg)x
41.39
40.18
45.20
47.91
49.42
55.85
53.83
54.00
59.40
58.79
30.83
55.85
51.62
45
6.971
EV/EBITx
18.81
22.23
25.36
26.44
28.99
27.86
26.69
30.55
31.82
37.48
10.04
30.55
27.27
84
19.56
FCF yield (avg)%
32.48
34.80
34.69
34.08
36.07
38.44
39.01
38.47
38.18
36.14
15.83
38.44
36.10
27
20.16
FCF margin%
21.03
22.22
22.61
20.25
21.28
18.49
19.20
22.03
21.58
24.17
9.93
21.58
21.43
67
1.364
FCF / Net incomex
0.864
0.815
0.732
0.744
0.751
0.828
0.763
0.743
0.792
0.773
1.517
0.773
0.768
94
23.47
ROIC%
8.67
8.64
6.23
8.15
9.84
6.99
4.31
4.36
6.98
4.90
8.93
4.90
6.99
24
20.76
Return on equity%
19.99
21.26
23.11
25.02
24.47
27.41
25.75
28.26
27.69
29.46
20.11
27.69
25.38
74
13.18
Return on assets%
20.04
19.93
22.77
20.26
19.25
16.28
15.35
13.62
15.78
17.56
28.60
15.78
18.41
11
8.73
EPS¥
72.88
71.90
78.75
87.57
96.73
94.47
94.62
102.08
116.98
138.45
9.09
7.44%
6.79%
—
12.74
EPS growth%
12.38
11.23
11.57
9.23
11.52
9.48
11.07
10.54
8.79
9.81
13.13
9.81
10.81
29
23.61
Bookvalue per sh¥
40.58
44.54
41.28
37.56
38.56
38.73
39.19
39.63
41.98
41.85
37.73
1.65%
0.25%
—
49.92
FCF per share¥
30.01
30.18
29.16
29.14
30.25
32.20
31.93
31.26
33.41
37.09
45.47
4.16%
0.93%
—
36.52
Dividend per sh¥
33.29
32.92
28.19
24.64
24.88
24.40
24.45
25.12
21.87
22.86
28.55
(1.68%)
(5.05%)
—
27.83
Div yield (avg)%
19.44
21.98
22.75
23.50
22.24
20.01
18.66
20.54
18.90
17.98
22.02
18.90
20.27
75
11.12
Payout ratio%
15.17
13.73
14.94
12.79
11.21
8.62
9.37
7.16
8.60
10.55
11.49
8.62
10.88
53
4.044
Shares (diluted)M
5.003
4.945
4.649
5.125
5.022
4.748
5.296
5.135
5.136
5.465
4.029
1.71%
0.75%
92
19.49
Buyback yield%
24.51
24.11
25.34
27.43
27.88
26.34
28.15
27.43
26.95
27.48
26.04
27.43
27.19
60
0.375
D/E ratiox
1.481
1.573
1.768
1.954
2.050
2.065
2.304
2.297
2.281
2.344
1.756
2.297
2.057
40
385.8
Enterprise value¥M
440.9
499.6
573.4
651.5
689.2
763.3
863.9
847.8
965.7
968.5
122.8
7.04%
7.94%
81
33.51
LT debt¥M
363.0
401.6
456.2
468.4
444.1
471.7
463.7
428.1
425.2
484.9
87.44
1.77%
2.34%
31
Revenue
¥304.7M
(0.36%)
1.00×
Cost of revenue
¥210.8M
(0.42%)
0.99×
Operating expenses
¥33.00M
0.60%
1.10×
Cash and investments
17.65%
Spread over hurdle
38.83%