94.72
Revenue¥M
722.6
739.4
741.5
758.8
783.1
811.1
814.8
812.0
841.8
850.9
100.6
1.67%
1.83%
9
8.79
Revenue growth%
7.58
10.17
9.97
12.79
11.61
10.72
9.62
9.77
8.06
5.35
15.39
9.62
9.87
84
8.17
Gross margin%
8.48
6.89
5.48
7.24
6.95
8.27
10.39
8.33
7.94
10.05
19.21
8.33
8.10
14
21.93
Operating margin%
23.28
20.81
21.26
19.31
18.59
20.64
18.35
18.95
21.50
23.06
15.41
20.64
20.72
91
18.40
Net margin%
12.84
14.20
16.47
17.08
15.33
15.33
14.29
14.55
13.59
15.59
2.29
14.55
14.94
83
14.56
P/E ratio (avg)x
28.03
27.20
26.01
27.80
31.53
34.28
36.24
37.63
40.63
46.09
18.82
37.63
32.91
52
17.98
EV/EBITx
51.98
60.64
67.66
69.17
78.94
82.23
92.04
96.21
106.2
119.4
28.27
96.21
80.59
31
3.65
FCF yield (avg)%
26.08
27.66
27.92
26.22
24.93
27.25
29.96
26.99
27.85
29.31
24.30
27.85
27.45
29
2.21
FCF margin%
20.52
19.54
22.10
24.81
27.62
27.57
25.52
24.32
23.21
20.59
24.46
24.32
23.77
12
1.520
FCF / Net incomex
1.489
1.586
1.719
1.894
2.088
2.222
2.335
2.290
2.660
2.876
0.386
2.335
2.155
42
6.09
ROIC%
16.10
16.11
18.30
20.03
20.58
23.25
23.44
25.95
23.03
22.27
17.03
23.25
21.43
36
26.60
Return on equity%
12.50
12.82
10.11
8.04
8.97
8.74
6.71
6.91
5.97
7.87
16.76
6.91
8.39
60
2.24
Return on assets%
23.71
22.13
20.29
22.39
25.12
24.62
24.57
23.49
26.47
28.16
10.53
24.62
24.14
22
93.09
EPS¥
9.07
9.03
7.88
7.78
8.11
8.53
7.75
7.33
7.64
7.58
103.14
(1.35%)
(2.80%)
—
25.08
EPS growth%
2.02
1.18
3.93
5.91
6.56
5.75
3.57
2.49
1.37
3.67
14.47
3.57
3.62
53
21.13
Bookvalue per sh¥
83.99
89.77
85.16
92.37
90.19
83.30
88.38
91.37
90.63
88.51
43.10
(0.37%)
0.09%
—
53.05
FCF per share¥
81.72
86.85
92.66
98.24
113.96
114.98
114.97
121.89
135.82
154.35
89.94
6.26%
7.66%
—
35.66
Dividend per sh¥
65.84
76.41
81.76
83.61
94.78
103.26
122.42
130.61
150.56
148.08
64.25
9.33%
8.16%
—
22.10
Div yield (avg)%
7.41
9.72
8.30
8.01
10.48
9.25
7.18
7.79
9.80
11.61
6.71
9.25
8.78
48
7.20
Payout ratio%
9.41
8.73
6.94
5.53
4.38
5.02
3.28
5.39
7.18
5.69
7.74
5.39
5.61
9
5.519
Shares (diluted)M
6.455
7.258
7.501
6.854
7.414
7.484
7.055
7.620
8.385
7.984
5.772
1.49%
3.09%
83
22.98
Buyback yield%
10.77
8.81
6.05
4.94
2.20
4.64
6.58
4.30
2.35
4.50
14.07
4.50
4.79
82
0.191
D/E ratiox
0.265
0.252
0.225
0.204
0.212
0.222
0.240
0.265
0.248
0.217
0.136
0.240
0.232
46
492.4
Enterprise value¥M
54.07
52.72
53.72
52.95
59.30
57.64
55.69
63.03
72.59
75.33
486.4
4.90%
4.26%
76
629.6
LT debt¥M
300.7
341.7
374.7
385.4
419.1
452.0
428.7
446.3
477.6
549.4
225.6
5.56%
5.77%
47
Revenue
¥850.9M
1.83%
1.00×
Cost of revenue
¥595.6M
1.83%
1.00×
Operating expenses
¥174.1M
2.39%
1.06×
Property and equipment
19.16%
Spread over hurdle
21.09%