82.63
Revenue¥M
247.4
250.0
252.5
252.6
254.0
251.1
251.7
258.1
257.8
259.0
90.77
0.39%
0.76%
81
19.31
Revenue growth%
12.04
12.52
12.12
12.41
12.67
11.07
13.29
13.05
12.11
11.75
15.51
12.11
12.27
28
4.97
Gross margin%
25.44
25.45
24.15
26.93
26.14
26.05
26.43
25.79
22.88
22.54
9.94
25.79
25.62
51
13.09
Operating margin%
23.98
21.05
20.28
19.29
17.69
14.69
12.46
14.20
14.60
12.62
23.68
14.20
16.19
83
20.38
Net margin%
21.59
20.95
19.45
17.55
17.25
20.04
22.88
23.32
21.38
22.56
24.29
22.56
21.16
68
8.559
P/E ratio (avg)x
28.98
33.42
33.53
33.38
32.69
32.69
34.55
36.74
43.17
48.28
20.37
36.74
33.47
22
37.79
EV/EBITx
45.93
48.36
55.11
60.32
69.37
72.24
79.43
81.93
87.52
91.45
9.696
81.93
70.80
83
9.28
FCF yield (avg)%
2.24
0.69
0.40
0.40
2.28
3.56
5.25
6.52
7.29
4.49
22.96
5.25
2.92
92
21.90
FCF margin%
27.79
25.32
23.67
24.06
25.35
26.49
27.18
29.86
27.42
29.72
3.40
27.42
26.83
37
0.447
FCF / Net incomex
0.386
0.390
0.421
0.395
0.353
0.313
0.309
0.332
0.347
0.324
0.647
0.324
0.350
53
9.99
ROIC%
6.28
3.57
6.53
7.75
10.69
9.24
8.55
6.33
6.05
3.52
25.24
6.33
6.43
14
18.58
Return on equity%
16.06
18.84
20.99
21.78
19.63
17.56
15.68
16.36
18.30
20.49
5.79
17.56
18.57
40
22.56
Return on assets%
7.90
6.64
8.99
7.07
8.63
9.09
7.25
6.70
7.36
10.13
7.12
7.36
7.63
71
134.22
EPS¥
158.30
156.78
161.23
154.57
171.25
166.46
174.50
179.88
188.40
208.03
140.35
3.97%
2.61%
—
27.07
EPS growth%
24.37
26.31
28.59
25.80
24.07
23.90
24.84
24.41
24.25
27.14
25.94
24.41
24.63
68
91.64
Bookvalue per sh¥
125.69
115.21
121.51
129.55
124.34
110.21
119.45
118.81
123.60
109.30
118.92
(2.55%)
(1.94%)
—
163.37
FCF per share¥
128.02
120.80
131.44
121.21
126.25
140.09
144.94
164.45
181.87
189.85
23.21
8.50%
5.00%
—
72.35
Dividend per sh¥
154.89
176.64
194.60
202.97
236.44
264.42
255.47
254.56
288.50
309.39
79.14
5.53%
8.75%
—
29.22
Div yield (avg)%
20.61
19.91
17.76
19.52
17.22
16.20
14.89
17.19
14.21
11.71
14.95
14.89
17.20
75
11.92
Payout ratio%
24.34
27.22
26.16
27.29
27.65
29.38
28.83
28.20
29.93
30.88
6.55
29.38
27.92
33
0.817
Shares (diluted)M
1.519
1.753
1.862
1.891
1.862
2.081
2.141
2.532
2.955
3.190
0.783
11.37%
9.40%
70
21.35
Buyback yield%
28.88
27.58
29.86
31.09
33.59
35.65
36.01
38.79
37.26
39.75
14.29
37.26
34.62
14
0.879
D/E ratiox
0.692
0.697
0.752
0.764
0.810
0.768
0.846
0.809
0.892
0.876
1.690
0.846
0.788
75
198.7
Enterprise value¥M
121.4
122.5
119.8
131.2
140.3
158.4
178.5
170.0
172.3
163.3
275.6
3.08%
2.69%
47
195.9
LT debt¥M
152.4
150.7
164.3
167.3
162.0
160.7
174.3
170.5
172.0
179.3
261.2
2.05%
2.56%
65
Revenue
¥259.0M
0.76%
1.00×
Cost of revenue
¥174.6M
0.79%
1.00×
Operating expenses
¥61.43M
0.61%
0.98×
Goodwill & intangibles
19.35%
Property and equipment
16.98%
Spread over hurdle
(1.15%)