581.3
Revenue¥M
544.6
562.7
589.7
614.8
633.7
662.7
696.4
717.3
769.3
815.8
597.4
5.18%
4.75%
77
12.81
Revenue growth%
9.69
7.93
9.72
8.19
9.53
8.62
11.31
11.41
14.01
15.71
6.29
11.41
9.70
15
3.20
Gross margin%
15.07
15.44
13.22
15.54
16.36
15.12
18.03
15.43
17.87
15.84
6.49
15.84
15.49
19
11.43
Operating margin%
21.79
18.85
15.86
18.80
19.14
19.69
19.55
17.32
15.02
13.07
13.46
17.32
18.82
82
22.58
Net margin%
28.23
27.62
26.32
28.29
31.03
30.43
30.14
27.40
29.71
32.28
24.13
30.14
29.00
29
18.00
P/E ratio (avg)x
28.54
30.68
32.82
32.98
37.43
35.59
33.62
34.84
38.81
40.64
37.46
35.59
34.23
33
13.28
EV/EBITx
24.58
21.51
20.91
21.52
21.28
19.09
16.18
17.41
17.29
16.33
29.54
17.29
20.00
14
7.46
FCF yield (avg)%
14.36
15.34
17.77
20.35
23.26
26.25
27.59
27.44
29.93
32.07
16.86
27.59
24.76
41
27.22
FCF margin%
4.22
2.10
4.26
5.24
6.34
4.03
6.35
8.72
9.05
6.83
25.00
6.83
5.79
42
1.543
FCF / Net incomex
0.123
0.133
0.135
0.147
0.152
0.155
0.143
0.156
0.155
0.167
0.458
0.155
0.150
27
3.98
ROIC%
18.05
20.68
20.53
17.60
20.19
17.69
19.43
21.14
22.91
22.52
26.96
21.14
20.36
85
16.99
Return on equity%
14.59
17.25
15.25
16.94
15.56
18.47
20.91
21.99
21.56
19.32
6.98
20.91
17.86
87
28.93
Return on assets%
12.54
11.51
11.33
13.99
15.52
17.55
19.80
18.99
16.67
17.33
12.11
17.55
16.09
33
73.79
EPS¥
22.97
22.29
22.32
20.75
19.69
22.13
22.85
24.08
24.41
24.64
78.47
4.59%
2.15%
—
3.54
EPS growth%
8.48
7.86
7.09
4.34
3.56
3.48
5.24
7.27
5.49
7.96
24.33
5.49
6.29
86
16.42
Bookvalue per sh¥
68.67
61.61
56.20
60.76
57.40
55.35
49.76
52.11
53.14
50.46
25.72
(2.54%)
(3.63%)
—
16.53
FCF per share¥
99.48
119.91
117.37
121.38
142.43
169.24
195.07
221.92
240.20
252.48
47.44
12.13%
11.58%
—
30.97
Dividend per sh¥
46.30
49.30
43.75
43.85
46.74
50.44
48.21
44.40
48.18
47.11
54.33
0.16%
(0.04%)
—
3.35
Div yield (avg)%
15.88
13.66
11.58
11.04
11.70
14.40
12.91
12.01
10.30
9.46
23.64
12.01
11.86
46
13.99
Payout ratio%
31.07
30.75
32.64
32.06
32.27
29.49
27.34
26.21
26.05
24.19
10.42
26.21
30.12
17
4.337
Shares (diluted)M
4.771
4.981
5.682
6.174
6.973
6.489
6.633
6.804
6.608
6.378
4.463
(1.77%)
2.37%
12
9.43
Buyback yield%
13.85
12.30
12.25
10.49
12.00
14.94
15.04
16.06
18.60
17.23
25.55
16.06
14.39
27
0.922
D/E ratiox
0.383
0.428
0.412
0.417
0.445
0.510
0.522
0.565
0.591
0.594
1.186
0.565
0.477
83
317.5
Enterprise value¥M
537.4
596.4
616.3
629.9
638.0
750.2
766.4
845.2
857.1
854.7
306.6
6.02%
4.88%
50
0.126
LT debt¥B
1.089
1.147
1.230
1.410
1.479
1.411
1.628
1.675
1.815
2.001
0.696
6.23%
6.79%
28
Revenue
¥815.8M
4.75%
1.00×
Cost of revenue
¥384.2M
4.71%
1.00×
Operating expenses
¥158.6M
4.25%
0.95×
Cash and investments
15.10%
Spread over hurdle
82.14%