287.7
Revenue¥M
315.4
325.3
330.3
337.5
349.7
346.4
352.0
352.1
358.2
356.3
312.9
0.37%
1.45%
71
7.15
Revenue growth%
19.90
21.92
19.56
20.25
22.58
25.14
23.21
22.29
24.93
27.22
28.41
24.93
22.44
6
3.63
Gross margin%
13.41
15.80
13.45
15.51
13.84
11.75
13.76
15.16
12.94
13.70
3.20
13.70
13.73
18
9.55
Operating margin%
8.70
5.73
6.41
3.65
5.96
7.92
6.19
4.91
5.18
2.70
20.12
5.18
5.84
56
20.60
Net margin%
16.90
15.55
13.15
13.82
12.88
13.19
10.75
12.70
13.67
15.13
29.09
13.19
13.43
86
17.77
P/E ratio (avg)x
14.92
14.68
15.72
17.54
20.24
22.92
25.71
30.05
31.59
29.45
9.278
29.45
21.58
76
16.04
EV/EBITx
33.89
37.17
38.98
37.12
37.96
44.55
43.43
50.31
47.49
50.56
14.45
47.49
41.21
19
3.05
FCF yield (avg)%
17.27
15.73
13.33
12.93
15.08
14.54
15.14
14.82
16.21
17.94
23.65
15.14
15.11
31
19.32
FCF margin%
14.29
11.83
11.34
13.55
12.80
12.90
14.10
15.36
13.38
12.79
20.94
13.38
13.14
31
0.202
FCF / Net incomex
1.708
1.584
1.630
1.532
1.416
1.203
1.290
1.225
1.067
1.069
1.210
1.203
1.353
59
9.76
ROIC%
11.87
13.36
14.15
13.75
11.91
10.44
11.93
11.41
13.06
14.17
6.42
11.93
12.50
43
26.31
Return on equity%
13.33
14.97
15.25
13.43
11.66
13.70
16.12
13.45
11.34
9.83
22.20
13.45
13.44
67
6.82
Return on assets%
12.34
12.05
9.82
12.69
12.34
13.96
12.02
9.29
7.36
6.93
5.34
9.29
12.04
88
225.36
EPS¥
95.30
83.77
86.72
92.57
87.12
84.52
93.75
85.04
79.19
85.76
235.08
(0.32%)
(2.27%)
—
23.51
EPS growth%
14.76
14.08
13.74
11.27
12.71
13.42
13.70
13.68
11.31
8.58
6.49
13.42
13.55
73
347.06
Bookvalue per sh¥
191.66
183.42
187.14
170.33
177.55
175.12
186.43
188.07
187.16
205.47
305.27
2.96%
(0.37%)
—
113.20
FCF per share¥
304.51
350.69
399.82
375.58
410.30
387.60
385.53
450.34
480.57
541.26
311.81
5.70%
5.94%
—
148.91
Dividend per sh¥
499.04
517.68
577.40
561.53
658.58
649.49
672.62
733.65
771.03
815.49
281.54
4.37%
7.05%
—
29.21
Div yield (avg)%
26.49
25.03
23.92
23.74
21.43
23.59
23.35
25.73
25.12
27.77
11.92
25.12
24.47
82
28.08
Payout ratio%
20.33
20.01
22.12
24.33
22.37
22.68
22.63
23.29
25.01
23.77
19.74
23.29
22.66
64
1.346
Shares (diluted)M
1.608
1.489
1.395
1.350
1.341
1.370
1.364
1.289
1.246
1.372
1.379
0.45%
(1.22%)
16
18.83
Buyback yield%
24.26
26.76
25.70
27.20
25.04
23.99
21.65
20.13
17.72
17.43
17.14
20.13
24.12
19
1.732
D/E ratiox
1.836
2.058
2.412
2.458
2.446
2.648
3.087
3.163
3.455
3.371
0.967
3.163
2.553
41
199.6
Enterprise value¥M
101.1
107.5
104.3
96.50
104.1
110.6
108.7
98.01
94.73
98.62
418.6
(1.07%)
0.11%
25
0.163
LT debt¥B
0.698
0.742
0.804
0.808
0.851
0.872
0.992
0.975
0.965
1.028
0.263
3.85%
5.12%
27
Revenue
¥356.3M
1.45%
1.00×
Cost of revenue
¥201.6M
1.88%
1.04×
Operating expenses
¥45.73M
0.47%
0.91×
Goodwill & intangibles
17.19%
Spread over hurdle
12.29%