699.9
Revenue¥M
706.6
733.1
741.9
764.0
773.7
793.6
818.3
834.2
834.2
829.1
749.2
1.39%
1.67%
84
22.47
Revenue growth%
2.46
0.40
0.40
0.87
3.48
6.06
5.75
4.80
7.43
5.26
22.10
5.75
4.14
42
28.15
Gross margin%
31.55
31.92
33.86
32.40
29.92
29.85
27.44
26.59
24.47
27.12
8.13
27.12
29.88
65
18.18
Operating margin%
11.74
11.19
10.15
10.88
12.17
13.39
11.53
11.72
14.25
12.76
17.54
12.76
11.73
62
21.35
Net margin%
14.50
14.70
11.84
11.70
11.61
9.92
8.04
6.03
7.49
9.64
20.24
8.04
10.77
77
21.68
P/E ratio (avg)x
21.85
24.94
23.23
26.01
28.88
29.86
28.13
31.82
29.55
34.14
20.36
29.86
28.51
28
12.41
EV/EBITx
46.59
47.17
48.18
49.66
48.31
44.34
48.57
47.93
43.50
44.96
30.67
44.96
47.55
57
21.74
FCF yield (avg)%
12.38
12.40
10.39
8.99
8.23
5.98
3.45
1.67
0.40
0.40
13.40
1.67
7.10
82
21.80
FCF margin%
23.08
23.91
26.58
28.02
30.54
29.93
32.69
35.09
34.95
36.52
19.58
34.95
30.23
17
0.310
FCF / Net incomex
0.740
0.823
0.767
0.684
0.629
0.688
0.762
0.687
0.768
0.791
1.700
0.762
0.751
41
7.16
ROIC%
14.74
15.12
12.15
12.50
13.67
12.55
12.65
11.67
12.96
15.47
7.97
12.65
12.81
25
18.18
Return on equity%
9.43
7.09
8.80
8.05
10.87
10.59
9.27
11.32
13.38
11.69
23.46
11.32
10.01
54
10.16
Return on assets%
9.71
10.38
8.57
6.90
4.13
5.20
6.09
8.15
10.97
11.01
19.34
8.15
8.36
85
18.64
EPS¥
76.92
73.67
77.93
80.14
81.96
93.92
97.00
93.19
109.91
103.65
19.34
4.81%
4.64%
—
9.01
EPS growth%
27.21
25.58
26.21
24.98
26.80
24.45
21.82
18.93
18.23
18.24
27.09
18.93
24.72
21
61.84
Bookvalue per sh¥
59.53
58.77
54.36
53.33
53.41
52.25
53.78
45.70
48.00
42.53
47.86
(4.46%)
(4.37%)
—
56.02
FCF per share¥
123.00
130.31
141.50
137.61
138.56
151.35
177.75
186.98
190.78
185.92
60.82
6.06%
5.23%
—
74.20
Dividend per sh¥
80.23
91.87
105.36
106.76
104.61
111.88
112.51
111.16
129.09
140.92
78.04
6.14%
7.36%
—
4.88
Div yield (avg)%
7.18
9.23
11.73
11.71
10.01
11.52
11.09
11.24
9.84
11.34
6.67
11.24
11.17
43
16.03
Payout ratio%
10.76
11.68
10.21
10.72
11.83
12.20
14.99
17.09
16.35
17.42
27.88
16.35
12.02
17
6.328
Shares (diluted)M
7.237
6.940
7.466
6.953
6.411
6.201
6.672
6.967
7.307
8.134
6.123
4.87%
2.19%
25
20.21
Buyback yield%
26.41
23.87
23.46
26.23
27.34
29.04
27.24
25.31
27.31
24.49
15.54
27.24
26.32
51
0.409
D/E ratiox
0.835
0.878
0.975
0.932
0.817
0.835
0.808
0.777
0.808
0.747
1.727
0.808
0.826
45
0.598
Enterprise value¥B
1.343
1.371
1.331
1.467
1.507
1.586
1.693
1.817
1.844
1.730
0.272
2.80%
2.87%
37
812.3
LT debt¥M
313.1
322.9
310.8
327.0
318.3
288.9
267.6
277.8
300.1
283.8
827.3
(2.27%)
(0.65%)
47
Revenue
¥829.1M
1.67%
1.00×
Cost of revenue
¥580.4M
1.67%
1.00×
Operating expenses
¥178.8M
2.36%
1.07×
Goodwill & intangibles
17.97%
Spread over hurdle
(3.34%)