437.9
Revenue¥M
402.7
430.8
467.0
496.8
540.4
585.4
618.9
671.9
729.1
770.5
465.2
7.35%
7.29%
17
3.38
Revenue growth%
14.32
16.65
14.47
16.32
16.28
18.89
19.39
18.82
20.65
20.40
14.89
19.39
17.73
94
24.07
Gross margin%
18.36
19.64
17.30
15.57
14.59
17.31
15.34
17.37
19.76
21.46
29.53
17.37
17.34
93
28.68
Operating margin%
10.06
7.66
7.53
8.43
9.37
10.71
9.11
11.84
10.96
13.17
8.79
10.96
9.72
85
15.37
Net margin%
9.61
8.02
7.63
5.41
3.73
1.52
4.04
6.75
4.71
4.05
18.75
4.05
5.06
67
34.50
P/E ratio (avg)x
22.24
19.05
20.86
22.28
22.19
22.04
21.38
19.30
18.52
16.59
34.81
19.30
21.12
7
6.223
EV/EBITx
8.439
8.596
7.564
6.796
7.061
5.987
5.355
4.619
4.685
4.320
36.77
4.685
6.392
93
6.82
FCF yield (avg)%
21.70
20.20
22.73
20.06
18.36
16.21
18.84
21.70
22.68
22.91
17.66
21.70
20.95
71
4.80
FCF margin%
5.70
3.41
3.92
6.13
6.99
7.62
9.04
11.54
9.21
10.48
23.11
9.21
7.30
6
0.257
FCF / Net incomex
0.840
0.796
0.835
0.786
0.799
0.826
0.729
0.636
0.607
0.545
0.652
0.636
0.791
61
10.81
ROIC%
33.28
32.25
30.73
29.57
31.96
29.37
27.66
24.94
24.29
23.11
8.99
24.94
29.47
10
13.47
Return on equity%
16.95
17.55
20.41
21.09
21.12
19.71
20.05
22.35
21.34
21.17
25.03
21.17
20.75
59
12.39
Return on assets%
23.17
20.44
22.56
25.08
24.84
24.86
21.97
23.54
22.25
24.82
6.15
23.54
23.35
76
94.09
EPS¥
86.90
78.43
82.31
78.41
79.38
85.55
82.56
70.83
70.22
66.20
105.10
(3.57%)
(1.87%)
—
4.94
EPS growth%
14.57
12.71
13.85
13.61
11.69
10.87
8.41
9.98
11.40
9.06
24.01
9.98
11.54
66
121.26
Bookvalue per sh¥
66.36
73.06
83.53
83.70
82.98
87.30
84.85
91.27
97.11
105.11
73.93
4.84%
4.62%
—
57.08
FCF per share¥
158.69
178.89
181.74
172.56
196.93
186.53
205.73
192.94
219.73
238.67
47.41
3.92%
4.89%
—
45.85
Dividend per sh¥
22.10
24.69
26.00
27.58
30.22
33.10
35.51
33.70
36.55
36.17
88.05
3.66%
4.67%
—
25.34
Div yield (avg)%
28.88
28.35
26.39
24.57
25.79
23.37
22.95
20.98
20.07
18.27
17.20
20.98
23.97
43
19.93
Payout ratio%
12.79
14.72
15.05
15.62
14.97
17.95
18.48
16.38
17.68
16.80
2.59
17.68
16.00
61
2.454
Shares (diluted)M
3.942
4.778
4.945
5.984
6.811
7.230
7.967
7.882
8.635
9.561
2.444
7.02%
10.68%
91
9.62
Buyback yield%
16.94
19.53
17.73
19.87
22.12
19.55
18.24
18.40
17.94
15.06
4.30
18.24
18.32
23
0.460
D/E ratiox
2.015
2.155
2.117
2.134
2.455
2.422
2.284
2.491
2.668
3.045
0.305
2.491
2.353
45
498.6
Enterprise value¥M
552.9
505.7
448.1
442.3
414.5
424.7
412.7
410.9
400.9
390.7
372.6
(1.17%)
(4.38%)
24
351.1
LT debt¥M
377.6
367.1
414.4
457.0
439.8
442.1
411.0
390.7
428.7
394.3
126.0
(2.16%)
(0.41%)
16
Revenue
¥770.5M
7.29%
1.00×
Cost of revenue
¥468.0M
7.26%
1.00×
Operating expenses
¥169.7M
7.70%
1.04×
Cash and investments
17.10%
Spread over hurdle
15.25%