443.0
Revenue¥M
567.9
568.0
587.4
595.7
601.5
609.0
613.9
620.2
619.0
617.7
464.9
0.53%
0.91%
24
8.19
Revenue growth%
21.28
20.02
21.83
22.78
20.96
19.73
22.00
24.93
24.38
26.68
25.96
24.38
21.92
38
10.90
Gross margin%
13.20
14.69
12.50
15.06
13.50
10.73
12.30
12.74
10.35
8.15
15.70
10.73
12.62
90
19.37
Operating margin%
11.22
9.26
9.52
7.23
9.01
10.31
9.20
9.50
7.74
8.52
11.15
9.20
9.23
27
26.67
Net margin%
14.88
16.19
17.52
19.16
17.02
16.05
13.93
14.63
16.96
16.49
5.13
16.05
16.34
86
37.41
P/E ratio (avg)x
32.48
32.01
37.19
39.33
39.33
45.19
52.57
60.90
56.96
53.40
19.13
53.40
42.26
46
15.78
EV/EBITx
19.74
20.39
18.44
16.63
16.59
14.79
13.73
13.30
13.19
11.80
12.10
13.30
15.69
61
22.06
FCF yield (avg)%
2.09
4.42
1.78
1.10
3.38
1.45
3.80
3.37
4.40
2.74
14.53
3.37
3.06
61
19.59
FCF margin%
12.30
13.78
16.11
18.51
18.88
16.36
16.32
18.71
19.52
21.75
5.97
18.71
17.44
41
0.823
FCF / Net incomex
0.574
0.589
0.640
0.658
0.596
0.652
0.684
0.686
0.701
0.663
0.263
0.684
0.655
26
17.52
ROIC%
18.63
20.04
18.80
17.37
20.19
22.61
22.13
19.58
20.08
17.51
7.92
20.08
19.81
32
4.17
Return on equity%
15.88
14.70
13.90
10.93
12.46
14.54
14.85
17.74
19.40
20.89
20.70
17.74
14.77
76
21.64
Return on assets%
7.76
8.13
10.92
12.11
9.27
9.55
8.61
5.65
6.76
8.22
9.81
8.22
8.42
21
151.12
EPS¥
222.86
247.34
276.68
315.65
341.12
335.20
324.46
357.56
379.37
433.47
157.74
4.91%
7.91%
—
11.30
EPS growth%
21.84
21.77
19.50
19.48
21.16
18.83
18.63
20.64
21.22
22.61
19.99
20.64
20.90
12
49.85
Bookvalue per sh¥
245.24
286.13
273.48
276.99
277.74
271.57
307.81
326.87
311.09
351.10
147.50
4.80%
3.64%
—
140.34
FCF per share¥
68.00
71.25
69.74
67.30
64.85
62.99
59.11
62.66
70.82
77.12
80.86
3.52%
1.79%
—
102.99
Dividend per sh¥
177.62
171.25
191.36
191.34
208.96
188.15
194.84
192.76
184.36
170.86
70.22
(3.95%)
(0.53%)
—
28.93
Div yield (avg)%
9.15
11.87
12.05
9.38
10.35
7.37
5.35
7.73
8.22
6.33
11.99
7.37
8.68
37
18.19
Payout ratio%
10.17
11.45
11.03
10.70
8.28
11.18
12.87
14.99
14.43
13.44
4.07
13.44
11.32
27
2.076
Shares (diluted)M
2.038
2.165
2.160
2.397
2.372
2.364
2.450
2.571
2.373
2.317
2.037
(0.47%)
0.94%
58
22.18
Buyback yield%
18.50
20.47
23.17
24.02
26.67
28.64
27.19
27.20
29.21
27.57
5.46
27.57
26.93
52
0.509
D/E ratiox
0.973
0.940
1.035
1.129
1.165
1.208
1.150
1.120
1.224
1.369
1.748
1.208
1.139
43
545.0
Enterprise value¥M
74.64
81.30
98.44
119.0
132.1
135.6
144.3
174.8
190.6
230.0
253.7
11.73%
11.79%
94
515.7
LT debt¥M
662.9
687.0
730.9
733.5
792.3
925.5
925.3
886.6
965.3
916.7
313.7
2.96%
3.86%
73
Revenue
¥617.7M
0.91%
1.00×
Cost of revenue
¥290.3M
0.87%
1.00×
Operating expenses
¥149.3M
0.89%
1.00×
Cash and investments
18.11%
Spread over hurdle
12.76%