743.0
Revenue¥M
709.8
713.3
707.2
711.9
719.4
722.8
742.5
742.8
747.7
748.1
792.3
0.79%
0.73%
62
12.22
Revenue growth%
20.48
23.20
20.22
19.08
19.03
20.95
23.42
21.13
20.53
21.32
16.70
21.13
20.74
19
7.65
Gross margin%
23.70
21.96
22.58
24.71
25.46
24.30
25.18
23.40
22.00
21.85
13.37
23.40
23.55
84
9.11
Operating margin%
11.19
11.61
10.63
8.57
6.03
4.63
7.32
9.00
11.67
13.35
20.05
9.00
9.81
12
16.49
Net margin%
28.77
29.65
30.59
33.36
31.42
28.63
29.88
30.61
27.94
28.25
13.24
28.63
29.77
16
29.67
P/E ratio (avg)x
72.04
74.06
84.07
99.69
103.2
113.7
134.2
144.1
160.9
192.7
35.86
144.1
108.4
51
35.04
EV/EBITx
24.27
26.93
28.93
30.57
35.63
37.35
41.73
48.00
50.50
50.65
6.742
48.00
36.49
16
22.06
FCF yield (avg)%
18.05
19.58
22.00
19.32
19.45
21.44
19.04
18.65
18.09
20.96
18.72
19.04
19.39
23
29.01
FCF margin%
20.79
21.89
23.58
21.44
24.00
23.78
26.34
25.23
25.25
22.30
29.92
25.23
23.68
86
0.798
FCF / Net incomex
0.596
0.529
0.458
0.449
0.384
0.334
0.361
0.322
0.340
0.332
0.444
0.334
0.372
30
4.73
ROIC%
22.45
22.02
24.67
25.05
27.38
26.45
27.79
27.31
26.12
24.72
11.17
26.45
25.58
15
5.65
Return on equity%
23.26
20.26
19.34
19.59
16.77
15.81
17.09
16.25
14.88
13.83
23.88
15.81
16.93
54
13.43
Return on assets%
19.88
22.84
23.77
24.45
26.54
28.58
29.57
26.98
28.85
27.54
16.54
28.58
26.76
9
336.59
EPS¥
182.48
208.59
198.30
201.14
234.16
271.08
258.00
292.77
306.68
315.03
365.91
6.11%
6.64%
—
22.46
EPS growth%
0.40
0.40
0.40
0.40
1.17
0.40
0.40
0.40
0.40
0.40
16.74
0.40
0.40
84
215.99
Bookvalue per sh¥
344.62
349.34
392.88
373.18
361.46
355.10
400.36
456.11
495.48
556.89
274.19
9.03%
5.41%
—
154.90
FCF per share¥
455.99
504.05
453.78
480.12
513.37
494.93
471.05
527.64
565.92
572.67
348.65
2.21%
1.98%
—
208.90
Dividend per sh¥
352.91
340.05
362.22
396.66
423.20
425.43
404.90
371.50
389.36
401.23
312.34
(1.06%)
1.91%
—
2.76
Div yield (avg)%
21.69
19.18
16.53
16.26
17.83
20.32
22.63
23.74
23.65
22.63
18.37
22.63
21.00
6
29.42
Payout ratio%
10.84
12.27
12.71
12.96
14.77
13.28
12.18
13.16
14.85
15.21
4.43
13.28
13.06
25
0.898
Shares (diluted)M
1.391
1.625
1.689
1.659
1.840
2.179
2.273
2.458
2.627
2.995
0.889
10.24%
8.18%
82
29.68
Buyback yield%
11.84
13.24
11.00
10.13
8.26
7.38
6.01
8.36
10.28
7.64
29.68
7.64
9.25
84
0.628
D/E ratiox
0.705
0.679
0.661
0.725
0.668
0.735
0.774
0.776
0.844
0.753
1.432
0.774
0.730
63
763.1
Enterprise value¥M
422.3
493.7
481.5
558.7
624.9
651.9
666.3
710.6
820.3
968.8
365.1
9.16%
10.25%
36
0.492
LT debt¥B
0.839
0.949
0.937
1.058
1.055
1.065
1.208
1.368
1.540
1.486
0.137
7.10%
5.74%
42
Revenue
¥748.1M
0.73%
1.00×
Cost of revenue
¥523.7M
0.96%
1.02×
Operating expenses
¥153.9M
0.77%
1.00×
Cash and investments
16.21%
Spread over hurdle
(5.22%)