66.20
Revenue¥M
785.8
777.2
787.1
804.7
808.9
806.0
812.9
815.7
822.8
826.4
71.29
0.43%
0.59%
30
10.48
Revenue growth%
0.47
0.40
0.40
0.68
3.29
3.43
4.06
5.59
8.41
11.12
25.86
5.59
3.36
70
22.83
Gross margin%
16.56
17.44
16.35
15.20
14.79
11.90
11.27
10.17
9.29
10.96
22.41
10.96
13.35
80
28.17
Operating margin%
28.74
26.23
26.68
24.36
24.73
22.44
23.77
23.38
24.93
24.91
12.87
23.77
24.82
79
13.82
Net margin%
26.50
27.41
26.87
25.84
24.21
27.19
28.74
28.95
29.25
29.27
25.99
28.95
27.30
29
9.925
P/E ratio (avg)x
19.96
18.90
17.84
16.90
19.37
20.96
24.29
23.62
25.33
28.43
23.37
24.29
20.46
60
32.52
EV/EBITx
39.87
35.28
31.54
28.51
31.23
33.81
36.30
34.75
35.66
31.31
32.22
34.75
34.28
92
11.91
FCF yield (avg)%
3.43
1.75
1.39
3.60
6.31
7.93
5.59
7.73
6.52
5.55
5.56
6.52
5.57
91
29.18
FCF margin%
30.98
32.18
31.66
30.38
30.16
29.88
28.44
30.81
28.54
31.33
13.10
29.88
30.60
37
0.956
FCF / Net incomex
0.568
0.596
0.610
0.589
0.620
0.670
0.589
0.584
0.540
0.496
1.097
0.584
0.589
33
5.86
ROIC%
21.32
24.30
23.45
24.17
21.47
23.19
20.75
21.25
20.01
22.69
15.37
21.25
22.08
80
12.83
Return on equity%
22.74
21.69
23.89
21.70
20.60
21.09
20.39
20.92
18.92
21.19
25.25
20.92
21.14
50
11.76
Return on assets%
10.73
11.26
11.23
10.57
8.49
9.67
10.73
13.05
11.75
9.25
18.95
10.73
10.73
83
23.62
EPS¥
36.46
35.47
34.14
39.23
41.43
42.11
44.76
44.94
51.40
51.25
25.06
4.34%
3.59%
—
22.00
EPS growth%
20.93
19.33
18.38
18.55
18.09
19.69
19.90
19.05
19.22
22.09
26.52
19.69
19.27
67
46.89
Bookvalue per sh¥
42.69
41.08
47.98
53.62
58.78
58.79
61.83
72.13
78.96
83.32
29.68
7.23%
6.44%
—
8.91
FCF per share¥
12.77
13.85
13.34
13.77
15.89
15.62
18.46
21.46
20.94
22.38
44.68
7.09%
5.17%
—
15.84
Dividend per sh¥
65.45
69.15
63.38
64.47
57.91
62.33
58.19
59.54
62.47
64.22
44.55
2.09%
(1.40%)
—
23.48
Div yield (avg)%
23.51
20.83
22.54
20.62
19.48
21.39
22.59
25.42
22.83
22.01
18.87
22.59
22.27
46
11.63
Payout ratio%
25.81
25.03
24.57
25.46
25.37
24.58
25.58
27.14
24.19
23.43
14.06
24.58
25.20
37
8.025
Shares (diluted)M
7.177
6.385
5.819
5.244
4.559
4.041
3.753
3.825
3.519
3.152
7.750
(7.12%)
(9.11%)
53
26.73
Buyback yield%
22.13
24.11
24.89
25.51
23.51
22.46
23.46
21.30
21.62
21.98
24.86
21.98
22.96
81
1.036
D/E ratiox
0.533
0.562
0.619
0.638
0.623
0.697
0.680
0.741
0.773
0.838
1.413
0.741
0.659
91
512.7
Enterprise value¥M
590.4
536.8
494.0
464.0
504.8
481.3
530.1
494.1
437.1
453.2
350.5
(2.13%)
(2.97%)
10
230.4
LT debt¥M
587.8
605.1
635.5
615.8
707.5
688.3
734.7
784.0
867.0
848.0
576.1
3.69%
5.36%
41
Revenue
¥826.4M
0.59%
1.00×
Cost of revenue
¥559.1M
0.53%
0.99×
Operating expenses
¥146.8M
0.76%
1.02×
Property and equipment
15.34%
Spread over hurdle
22.73%