98.52
Revenue¥M
565.6
565.1
561.9
579.8
589.9
585.8
594.4
606.2
607.2
610.0
109.2
0.67%
0.81%
69
16.38
Revenue growth%
23.71
24.70
25.10
25.63
24.71
23.98
21.53
18.81
21.32
18.97
23.57
21.32
23.85
51
24.98
Gross margin%
4.77
2.98
0.51
0.40
2.59
4.51
1.99
2.94
0.40
2.86
19.23
2.86
2.72
79
12.86
Operating margin%
15.46
12.71
10.92
11.99
10.44
10.65
8.62
10.78
9.68
7.88
23.36
9.68
10.72
69
16.53
Net margin%
8.81
11.37
13.52
12.40
13.03
15.90
18.61
16.30
16.32
13.67
15.28
16.30
13.59
15
25.32
P/E ratio (avg)x
39.24
40.86
46.98
54.70
54.64
59.57
58.82
67.61
63.44
68.88
34.17
63.44
56.76
71
8.203
EV/EBITx
46.69
48.34
49.17
46.17
47.00
47.13
53.01
54.12
57.00
58.63
33.76
54.12
48.76
22
19.38
FCF yield (avg)%
30.64
29.74
26.78
25.90
28.46
28.34
28.51
27.14
26.44
25.47
5.73
27.14
27.74
70
2.22
FCF margin%
16.31
14.75
16.84
18.76
19.42
19.79
18.64
17.36
17.47
20.11
2.56
18.64
18.05
5
0.460
FCF / Net incomex
2.493
2.715
2.733
2.567
2.824
2.788
3.065
3.059
3.040
3.463
0.847
3.059
2.806
82
3.87
ROIC%
7.52
5.48
5.64
8.51
6.56
6.45
3.52
1.69
0.40
0.40
24.13
1.69
5.56
94
6.73
Return on equity%
4.58
1.66
3.28
2.22
2.84
4.82
4.02
3.28
2.24
1.71
19.75
3.28
3.06
60
6.30
Return on assets%
30.11
29.58
29.57
26.72
27.99
27.66
27.12
28.94
27.59
24.81
11.83
27.59
27.82
20
191.34
EPS¥
131.75
142.15
144.07
135.63
129.42
132.33
127.06
134.40
128.56
120.03
196.70
(1.50%)
(0.47%)
—
9.74
EPS growth%
28.97
26.55
24.04
24.44
22.14
24.37
24.66
25.08
24.54
23.88
7.25
24.54
24.49
92
86.27
Bookvalue per sh¥
84.97
89.75
99.08
99.99
98.67
94.19
105.93
105.70
104.42
100.81
88.84
0.43%
3.30%
—
233.16
FCF per share¥
193.26
188.11
199.38
200.72
190.11
179.91
201.67
191.36
207.45
232.93
213.27
4.15%
1.47%
—
144.03
Dividend per sh¥
168.72
174.79
197.84
191.75
199.04
193.36
190.57
194.13
216.72
204.05
88.37
0.50%
2.08%
—
16.74
Div yield (avg)%
25.47
22.98
22.20
20.24
20.62
22.96
23.15
22.64
24.72
24.47
28.98
23.15
22.97
58
2.21
Payout ratio%
25.44
28.23
29.01
26.15
27.49
30.41
32.97
33.98
32.15
31.60
10.50
32.15
29.71
64
1.672
Shares (diluted)M
2.640
2.601
2.697
2.964
3.066
3.463
3.742
4.200
4.941
5.509
1.660
12.44%
8.12%
91
25.56
Buyback yield%
27.12
28.93
28.69
28.33
28.54
29.14
30.68
30.63
29.73
30.44
20.66
30.44
29.04
34
1.696
D/E ratiox
1.741
1.725
1.605
1.718
1.638
1.805
2.079
2.063
2.055
1.910
0.682
2.055
1.773
37
216.6
Enterprise value¥M
147.1
147.4
157.0
155.7
174.5
174.9
196.9
190.0
212.9
213.0
413.6
4.07%
4.05%
54
266.1
LT debt¥M
278.8
289.5
290.8
310.4
324.4
327.8
332.7
338.2
300.5
267.4
511.1
(3.79%)
(0.77%)
49
Revenue
¥610.0M
0.81%
1.00×
Cost of revenue
¥413.1M
0.64%
0.98×
Operating expenses
¥96.35M
0.47%
0.97×
Cash and investments
17.97%
Spread over hurdle
(0.24%)