282.7
Revenue¥M
201.1
208.1
215.2
226.8
242.1
249.1
257.2
268.9
284.8
302.2
299.9
4.54%
4.43%
11
22.41
Revenue growth%
21.07
19.02
19.91
21.89
21.55
19.01
21.61
23.60
25.25
22.39
26.60
22.39
21.58
44
19.31
Gross margin%
5.53
5.89
6.05
6.58
5.94
8.10
10.67
8.29
6.58
7.51
13.13
8.10
6.58
15
9.88
Operating margin%
12.35
10.70
13.68
16.29
14.36
15.47
13.16
12.26
12.54
12.99
25.40
12.99
13.07
86
27.87
Net margin%
21.51
20.34
22.30
22.80
23.47
22.27
24.13
22.22
23.70
24.48
29.30
23.70
22.55
58
33.84
P/E ratio (avg)x
28.01
27.93
30.96
33.52
36.61
37.14
38.05
33.83
30.98
28.98
20.71
33.83
32.25
54
16.01
EV/EBITx
32.16
37.28
40.94
46.07
51.32
49.09
57.76
57.51
68.14
73.34
6.581
57.76
50.21
65
5.04
FCF yield (avg)%
26.21
26.60
28.11
27.73
26.26
25.04
27.15
29.36
28.26
29.40
21.37
28.26
27.44
90
11.32
FCF margin%
30.07
27.86
29.17
26.29
26.76
23.87
21.89
21.09
19.60
18.27
4.67
21.09
25.08
41
0.312
FCF / Net incomex
0.893
0.859
0.827
0.770
0.740
0.840
0.791
0.897
0.916
0.882
0.139
0.882
0.850
42
12.97
ROIC%
19.39
20.07
19.27
22.24
19.37
19.72
17.09
14.10
12.76
12.69
27.79
14.10
19.32
94
15.29
Return on equity%
9.59
8.38
9.25
8.04
5.73
8.47
6.76
4.85
2.41
2.04
4.43
4.85
7.40
56
16.53
Return on assets%
33.25
35.30
32.46
30.20
29.66
31.72
31.93
29.61
27.42
26.06
9.09
29.61
30.96
49
10.54
EPS¥
14.75
17.14
18.65
18.82
19.11
21.91
23.68
23.15
22.07
22.82
11.33
3.61%
5.73%
—
3.17
EPS growth%
6.60
6.77
6.75
8.09
9.45
8.98
9.59
11.62
14.10
12.59
26.21
11.62
9.21
24
10.17
Bookvalue per sh¥
9.29
8.93
9.66
8.42
7.35
7.65
7.44
7.37
7.83
6.85
5.77
(1.41%)
(4.21%)
—
8.44
FCF per share¥
18.12
16.76
15.34
16.35
18.27
18.15
18.99
20.41
19.75
21.86
8.29
3.66%
1.99%
—
11.23
Dividend per sh¥
10.12
9.60
8.91
9.74
9.94
8.94
8.21
9.09
8.88
9.80
10.20
(0.29%)
(0.54%)
—
11.26
Div yield (avg)%
13.33
12.18
14.84
16.87
17.37
15.26
14.94
13.72
10.91
10.91
11.24
13.72
14.28
59
7.78
Payout ratio%
25.44
24.14
21.88
21.67
20.62
18.54
15.67
14.37
12.31
9.49
22.35
14.37
19.58
34
12.44
Shares (diluted)M
18.16
18.18
17.47
20.46
22.90
26.75
26.61
31.74
31.62
32.16
12.28
7.03%
5.96%
93
26.39
Buyback yield%
5.59
3.61
2.35
1.37
0.40
0.40
0.40
0.40
0.40
2.01
4.07
0.40
0.89
43
1.746
D/E ratiox
2.439
2.926
3.134
3.048
3.308
3.885
4.283
4.526
4.786
5.553
1.614
4.526
3.597
69
164.9
Enterprise value¥M
289.1
313.7
314.0
298.5
304.5
323.9
333.1
368.5
364.1
370.3
161.6
3.99%
3.81%
42
36.87
LT debt¥M
280.9
321.8
345.0
394.5
428.5
449.3
428.4
441.2
463.0
439.8
28.84
0.52%
4.76%
10
Revenue
¥302.2M
4.43%
1.00×
Cost of revenue
¥149.5M
4.11%
0.97×
Operating expenses
¥53.34M
4.79%
1.04×
Cash and investments
18.04%
Spread over hurdle
24.95%