44.39
Revenue¥M
438.3
462.8
487.7
522.4
558.9
592.7
614.7
647.3
671.5
699.5
49.55
4.59%
5.40%
24
10.39
Revenue growth%
13.74
14.71
13.45
11.75
14.38
11.73
14.59
12.56
11.97
10.96
24.60
11.97
13.01
61
6.89
Gross margin%
28.37
26.05
25.98
24.47
25.03
22.65
22.22
19.75
19.82
20.12
24.00
20.12
23.56
17
14.97
Operating margin%
16.42
15.89
16.68
16.06
13.30
11.05
12.12
9.55
7.32
9.02
7.49
9.55
12.71
34
6.26
Net margin%
26.55
24.42
26.83
25.77
23.44
23.38
23.20
20.64
19.03
17.01
16.51
20.64
23.41
13
7.253
P/E ratio (avg)x
43.18
47.30
52.07
47.89
50.42
48.73
47.45
45.77
52.58
47.99
36.97
47.99
47.94
87
26.39
EV/EBITx
48.62
51.82
55.96
63.77
64.28
70.66
71.16
69.59
76.32
79.79
15.37
71.16
66.94
93
8.92
FCF yield (avg)%
26.60
25.01
26.03
27.26
26.53
24.57
26.28
28.44
30.38
27.51
2.53
27.51
26.57
28
23.27
FCF margin%
16.37
14.41
14.78
13.46
13.50
15.62
14.65
11.74
8.87
9.40
8.67
11.74
13.95
33
0.890
FCF / Net incomex
1.331
1.228
1.343
1.226
1.080
0.981
0.891
0.830
0.849
0.832
0.492
0.849
1.031
18
19.59
ROIC%
9.19
7.63
5.42
5.49
5.71
5.58
5.57
7.54
9.54
12.20
13.44
7.54
6.62
40
26.10
Return on equity%
17.64
16.46
16.91
15.82
18.23
19.26
17.28
19.07
18.21
15.86
17.03
18.21
17.46
28
7.82
Return on assets%
0.53
1.59
0.40
0.40
1.45
2.68
2.53
4.90
4.24
1.56
27.08
2.68
1.58
40
285.98
EPS¥
68.86
62.76
55.51
52.70
46.61
45.93
45.25
40.70
39.90
41.61
319.30
(2.24%)
(4.83%)
—
28.59
EPS growth%
22.61
20.09
22.62
20.51
18.91
21.62
22.04
21.56
22.38
24.92
8.42
22.04
21.83
77
168.68
Bookvalue per sh¥
131.43
122.30
127.69
131.98
138.35
152.57
162.06
181.53
167.69
159.78
181.39
2.92%
1.38%
—
187.67
FCF per share¥
518.35
561.06
626.04
654.59
716.48
803.89
825.99
798.54
836.31
834.64
68.41
3.10%
5.61%
—
233.73
Dividend per sh¥
95.43
87.40
77.61
71.84
77.87
79.40
85.76
87.52
82.40
89.23
104.95
2.76%
0.11%
—
15.69
Div yield (avg)%
0.40
2.70
0.40
2.84
0.40
0.40
0.40
1.56
4.51
3.99
8.59
1.56
0.98
89
8.76
Payout ratio%
29.66
30.77
32.36
35.07
36.44
35.98
38.30
40.33
42.00
41.53
9.32
40.33
36.21
80
2.820
Shares (diluted)M
3.531
3.477
3.738
3.614
3.726
3.810
3.958
3.800
4.261
3.809
2.783
0.44%
1.97%
92
14.87
Buyback yield%
1.26
2.83
3.48
0.61
1.36
0.40
0.40
0.93
0.40
0.40
17.07
0.40
0.77
79
0.772
D/E ratiox
0.772
0.778
0.709
0.717
0.798
0.811
0.791
0.727
0.778
0.858
0.386
0.791
0.778
64
665.9
Enterprise value¥M
448.7
424.8
442.1
425.9
381.5
400.8
382.4
403.9
383.3
365.7
260.6
(0.84%)
(2.88%)
82
0.657
LT debt¥B
0.914
0.985
0.977
1.038
0.942
0.890
0.818
0.734
0.658
0.686
0.843
(6.13%)
(2.28%)
33
Revenue
¥699.5M
5.40%
1.00×
Cost of revenue
¥463.9M
5.18%
0.98×
Operating expenses
¥122.8M
6.17%
1.08×
Goodwill & intangibles
19.65%
Spread over hurdle
(4.16%)