76.59
Revenue¥M
749.1
739.8
753.9
775.2
798.0
784.4
790.6
791.1
777.6
800.8
81.39
0.07%
0.56%
92
12.33
Revenue growth%
16.19
18.03
18.46
17.71
18.22
19.36
16.74
17.35
16.76
19.05
5.90
17.35
17.87
40
12.73
Gross margin%
13.85
16.20
14.48
13.05
11.04
10.75
13.52
15.88
17.19
17.63
18.73
15.88
14.16
72
28.81
Operating margin%
31.67
34.08
33.10
34.09
36.35
38.24
38.91
38.46
38.89
36.76
6.46
38.46
36.55
19
27.52
Net margin%
23.77
23.88
21.37
20.62
17.93
15.20
16.99
15.40
18.13
16.20
9.66
16.20
18.03
15
23.80
P/E ratio (avg)x
45.92
46.82
50.84
59.41
62.85
71.12
73.72
80.89
79.30
83.97
22.15
79.30
66.98
12
20.37
EV/EBITx
14.97
13.85
13.27
13.88
15.12
14.13
14.65
13.76
15.31
15.98
36.81
14.65
14.39
53
26.68
FCF yield (avg)%
7.72
9.93
11.85
12.71
11.91
13.57
12.76
11.13
10.03
8.30
12.45
11.13
11.49
78
13.12
FCF margin%
29.27
26.93
26.93
26.18
25.04
26.28
24.81
24.02
23.94
25.64
21.96
24.81
25.91
10
1.388
FCF / Net incomex
1.490
1.402
1.448
1.607
1.683
1.780
1.645
1.797
1.747
1.918
0.891
1.780
1.664
62
9.61
ROIC%
9.27
11.44
14.36
15.33
13.48
10.51
13.36
14.31
16.22
13.95
17.80
13.95
13.71
89
5.71
Return on equity%
21.04
20.98
18.24
20.72
23.17
25.40
26.71
25.72
27.37
27.02
19.33
26.71
24.29
42
3.13
Return on assets%
21.03
20.73
21.01
19.21
18.46
16.29
18.72
20.38
17.43
19.87
19.74
18.72
19.54
80
117.32
EPS¥
187.25
163.28
173.99
187.95
164.61
162.28
146.95
130.42
137.24
144.74
126.63
(2.54%)
(2.32%)
—
20.29
EPS growth%
6.77
4.01
6.94
5.16
3.06
4.36
6.39
3.96
3.67
1.19
5.26
3.96
4.19
59
199.48
Bookvalue per sh¥
199.81
202.39
228.12
225.02
204.64
219.02
205.97
232.64
214.18
202.37
182.26
(0.22%)
(0.50%)
—
102.78
FCF per share¥
180.08
187.92
188.73
187.60
187.68
163.83
149.99
137.44
150.01
149.24
177.60
(4.48%)
(0.95%)
—
192.84
Dividend per sh¥
204.14
231.06
245.34
269.41
295.06
337.93
365.98
375.01
350.91
383.32
169.54
5.37%
7.80%
—
16.80
Div yield (avg)%
13.34
13.13
12.39
12.73
12.10
14.89
15.30
12.36
12.31
13.26
13.35
13.26
12.93
52
17.60
Payout ratio%
18.30
15.71
15.34
12.72
15.07
16.35
18.14
19.79
19.49
19.56
23.23
19.49
17.25
16
4.535
Shares (diluted)M
4.894
4.449
4.109
3.888
4.096
4.096
3.864
3.559
3.310
3.722
4.473
(1.90%)
(2.26%)
18
16.10
Buyback yield%
32.80
30.86
33.69
35.98
36.71
38.02
36.19
34.67
36.39
38.05
17.74
36.39
36.08
9
0.477
D/E ratiox
1.690
1.767
1.948
1.834
1.836
1.792
1.943
2.176
2.473
2.344
0.839
2.176
1.889
26
629.6
Enterprise value¥M
604.8
572.0
601.7
525.3
540.4
580.7
631.2
687.8
723.8
727.3
675.7
6.12%
2.39%
30
0.391
LT debt¥B
0.752
0.841
0.962
1.054
1.160
1.116
1.179
1.192
1.204
1.340
0.640
2.92%
7.20%
83
Revenue
¥800.8M
0.56%
1.00×
Cost of revenue
¥409.3M
0.71%
1.01×
Operating expenses
¥197.1M
0.86%
1.03×
Goodwill & intangibles
16.24%
Spread over hurdle
13.60%