160.9
Revenue¥M
825.6
834.9
855.0
870.2
869.3
895.0
914.1
943.5
941.0
935.2
175.7
1.47%
1.45%
54
28.60
Revenue growth%
1.63
3.33
1.15
2.76
2.05
0.40
1.11
2.72
1.54
1.33
20.65
1.33
1.59
24
21.19
Gross margin%
26.42
28.73
27.88
26.95
28.68
26.26
26.63
28.99
28.08
29.79
10.06
28.08
27.98
87
28.51
Operating margin%
13.75
14.96
13.30
12.06
11.51
13.51
11.35
8.94
8.15
9.98
29.47
9.98
11.79
28
5.38
Net margin%
20.20
20.11
22.14
20.09
18.02
18.73
19.72
17.17
16.24
14.65
8.35
17.17
19.23
7
13.02
P/E ratio (avg)x
9.077
10.80
11.82
11.54
11.92
11.64
11.63
11.71
11.58
11.34
33.36
11.63
11.61
33
11.75
EV/EBITx
30.16
34.51
35.07
41.09
40.22
47.17
51.88
57.17
58.05
66.18
31.48
57.17
44.13
15
5.15
FCF yield (avg)%
23.58
21.87
21.39
20.23
20.51
23.08
23.95
23.22
21.34
20.21
27.62
23.08
21.63
64
3.57
FCF margin%
23.48
20.84
22.37
19.41
20.99
18.60
16.64
18.04
18.99
18.35
7.75
18.35
19.20
46
1.449
FCF / Net incomex
0.448
0.413
0.419
0.378
0.345
0.327
0.311
0.330
0.324
0.284
0.983
0.324
0.337
14
7.60
ROIC%
26.99
26.14
23.35
25.07
24.19
25.09
28.02
26.75
25.77
23.61
25.19
25.77
25.43
92
15.19
Return on equity%
0.40
0.40
1.15
0.40
3.35
4.15
5.28
7.34
8.72
11.52
2.01
7.34
3.75
54
17.74
Return on assets%
19.73
22.66
21.36
23.33
24.67
26.51
29.09
28.76
29.17
30.88
23.82
29.09
25.59
66
31.56
EPS¥
41.92
46.09
44.79
43.36
40.85
44.75
51.12
58.88
64.03
72.31
33.96
12.10%
5.74%
—
20.69
EPS growth%
15.76
16.62
18.12
15.66
17.52
17.75
19.06
18.21
17.83
15.16
26.01
17.83
17.63
84
13.92
Bookvalue per sh¥
69.73
78.45
84.18
79.76
71.52
74.43
81.68
88.54
85.05
84.39
35.87
3.36%
1.34%
—
62.71
FCF per share¥
98.74
107.52
106.41
114.68
130.25
150.34
148.93
147.35
155.11
167.58
49.71
5.17%
6.67%
—
62.05
Dividend per sh¥
29.20
28.22
29.86
30.13
29.62
29.15
31.96
30.66
30.70
32.71
17.35
2.00%
1.43%
—
20.03
Div yield (avg)%
17.17
14.23
13.47
15.83
18.79
21.73
23.36
23.56
21.09
22.89
18.29
22.89
19.94
47
13.25
Payout ratio%
14.91
17.32
18.86
16.95
19.05
20.90
21.56
19.69
22.05
21.76
10.79
21.56
19.37
43
10.53
Shares (diluted)M
12.25
12.55
12.72
11.69
11.23
9.866
10.62
11.18
9.716
9.929
10.33
(2.43%)
(1.66%)
12
12.85
Buyback yield%
6.99
5.32
3.93
2.19
2.50
4.19
1.86
1.65
3.86
1.63
25.80
1.86
3.18
32
0.457
D/E ratiox
1.162
1.195
1.168
1.146
1.292
1.291
1.387
1.576
1.556
1.608
0.760
1.556
1.292
6
544.4
Enterprise value¥M
362.6
333.7
310.2
319.6
336.2
320.6
340.0
294.6
288.7
258.1
650.2
(5.15%)
(2.73%)
56
746.8
LT debt¥M
763.5
824.9
787.1
789.6
762.5
873.5
841.8
968.3
966.7
893.9
353.1
3.23%
2.56%
10
Revenue
¥935.2M
1.45%
1.00×
Cost of revenue
¥586.4M
1.47%
1.00×
Operating expenses
¥143.0M
2.17%
1.07×
Goodwill & intangibles
19.33%
Property and equipment
18.64%
Spread over hurdle
39.62%