461.7
Revenue¥M
720.8
725.7
712.0
720.9
735.1
725.8
737.1
723.1
726.4
724.0
503.5
(0.30%)
(0.01%)
54
26.52
Revenue growth%
2.18
3.32
0.98
3.94
3.00
5.80
3.44
2.31
4.03
2.83
27.24
3.44
3.16
24
7.06
Gross margin%
21.27
18.71
21.40
21.57
23.55
22.30
22.98
24.96
26.08
27.34
21.49
24.96
22.64
60
29.43
Operating margin%
10.45
11.56
13.57
12.32
13.91
13.14
14.54
15.32
12.45
11.85
26.27
13.14
12.79
26
13.53
Net margin%
0.40
1.84
2.76
0.71
0.40
2.21
2.82
0.67
0.40
0.40
5.93
0.67
0.69
76
19.22
P/E ratio (avg)x
29.90
28.84
30.01
30.36
28.65
29.71
35.11
35.64
38.44
40.90
13.62
35.64
30.19
66
19.30
EV/EBITx
32.82
34.66
37.14
42.15
42.53
46.07
49.87
45.72
49.83
52.04
24.56
49.83
44.13
91
26.09
FCF yield (avg)%
15.28
16.17
15.49
17.83
16.44
16.42
16.72
18.26
20.65
19.06
8.24
18.26
16.58
32
15.65
FCF margin%
17.46
17.75
18.64
19.93
20.66
19.68
16.84
14.80
11.98
13.94
27.32
14.80
17.61
47
1.456
FCF / Net incomex
0.094
0.096
0.088
0.096
0.090
0.083
0.082
0.090
0.100
0.108
1.715
0.090
0.092
57
17.39
ROIC%
9.14
11.52
14.35
12.24
10.23
8.43
9.56
10.76
11.15
10.88
13.11
10.76
10.82
9
27.21
Return on equity%
7.66
8.93
9.50
10.91
11.25
13.96
13.12
15.38
14.74
13.42
10.88
13.96
12.19
71
16.40
Return on assets%
28.68
27.54
26.91
25.75
26.85
25.63
25.65
22.74
25.35
26.90
8.59
25.63
26.30
63
34.47
EPS¥
64.82
76.08
89.05
87.31
105.33
114.52
124.52
137.48
140.06
161.58
37.12
8.94%
10.43%
—
13.46
EPS growth%
22.85
25.15
25.57
23.56
26.23
23.66
25.56
26.08
24.96
23.57
15.37
24.96
25.05
42
38.95
Bookvalue per sh¥
15.55
14.02
14.30
15.28
15.66
16.66
17.25
15.36
15.04
16.04
8.78
0.47%
0.97%
—
14.16
FCF per share¥
45.96
50.73
52.54
59.80
66.51
74.04
79.03
78.40
83.41
89.17
20.60
6.04%
6.80%
—
40.02
Dividend per sh¥
6.99
6.36
5.91
5.64
5.20
4.71
4.83
5.27
4.79
4.22
6.66
(4.12%)
(4.08%)
—
7.78
Div yield (avg)%
22.28
22.30
19.35
17.77
19.76
18.57
21.44
19.73
22.34
25.07
28.41
21.44
20.60
88
20.41
Payout ratio%
7.62
4.90
3.56
2.90
5.66
4.21
4.05
6.46
4.20
6.23
14.28
4.21
4.56
78
10.41
Shares (diluted)M
12.54
13.95
15.80
16.50
16.86
17.07
17.06
16.66
19.43
21.97
9.848
5.44%
5.70%
30
13.98
Buyback yield%
2.44
2.42
1.57
0.40
2.20
2.80
4.93
6.08
4.61
7.22
2.27
4.93
2.62
10
0.667
D/E ratiox
1.810
1.816
1.868
1.738
1.625
1.511
1.703
1.775
2.009
1.834
0.548
1.775
1.792
36
0.571
Enterprise value¥B
1.003
1.023
1.166
1.166
1.291
1.204
1.232
1.302
1.463
1.587
0.486
4.21%
5.95%
22
711.2
LT debt¥M
253.2
240.7
263.0
250.5
272.1
311.8
337.1
323.5
371.2
364.5
528.9
6.02%
4.19%
77
Revenue
¥724.0M
(0.01%)
1.00×
Cost of revenue
¥404.3M
0.17%
1.02×
Operating expenses
¥149.7M
(0.45%)
0.96×
Property and equipment
17.53%
Cash and investments
15.55%
Return on capital
140.51%
Spread over hurdle
134.88%