63.71
Revenue¥M
645.0
639.8
663.3
676.7
675.2
701.8
694.9
709.1
711.0
724.8
68.54
1.43%
1.11%
80
3.10
Revenue growth%
13.14
13.49
16.13
18.63
21.05
23.91
23.09
25.45
23.87
23.24
10.46
23.87
22.07
67
20.98
Gross margin%
13.86
12.83
14.11
13.75
11.24
8.28
10.72
10.08
9.18
7.93
2.17
9.18
10.98
91
29.47
Operating margin%
22.31
21.75
21.59
21.94
23.13
21.81
21.50
23.42
25.16
24.06
16.14
23.42
22.12
83
12.85
Net margin%
21.95
24.28
25.06
27.18
24.22
25.04
23.55
24.84
23.74
23.45
11.42
23.74
24.25
56
32.28
P/E ratio (avg)x
34.61
38.39
40.56
41.20
37.66
35.97
39.29
44.03
42.13
48.31
10.28
42.13
39.93
59
30.23
EV/EBITx
13.62
13.61
13.50
15.04
13.52
12.91
14.44
13.41
14.40
14.51
7.613
14.40
13.62
51
25.21
FCF yield (avg)%
24.65
22.96
24.39
25.73
27.04
25.91
25.42
24.15
24.51
23.61
20.68
24.51
24.58
33
7.05
FCF margin%
18.33
18.26
18.00
19.41
22.30
22.95
25.24
22.90
24.66
22.21
5.94
22.95
22.26
25
1.768
FCF / Net incomex
1.453
1.413
1.449
1.506
1.315
1.395
1.234
1.235
1.090
1.208
1.696
1.234
1.355
67
14.06
ROIC%
3.97
3.71
4.69
2.89
5.22
7.51
8.04
6.70
6.83
7.48
8.48
7.48
5.96
15
14.57
Return on equity%
9.39
6.91
4.00
5.41
8.00
6.18
9.05
6.44
8.35
9.18
25.47
8.35
7.46
29
26.76
Return on assets%
33.35
35.30
37.09
39.07
37.24
37.51
34.88
37.04
38.17
37.69
6.49
37.51
37.17
39
0.43
EPS¥
0.86
0.84
0.81
0.94
1.05
1.15
1.33
1.49
1.60
1.55
0.46
8.05%
7.75%
—
3.00
EPS growth%
1.19
0.73
1.91
0.40
0.40
2.24
0.85
1.35
1.53
0.40
14.75
1.35
1.02
50
0.46
Bookvalue per sh¥
0.56
0.51
0.52
0.46
0.50
0.47
0.49
0.43
0.43
0.38
0.21
(5.71%)
(4.45%)
—
0.65
FCF per share¥
0.68
0.73
0.74
0.84
0.87
1.03
1.11
1.26
1.37
1.53
0.40
11.85%
8.71%
—
0.60
Dividend per sh¥
0.45
0.40
0.41
0.45
0.39
0.40
0.44
0.46
0.44
0.44
0.28
2.12%
0.19%
—
6.82
Div yield (avg)%
29.37
30.78
28.65
30.05
28.82
29.68
30.75
28.82
26.97
24.63
28.25
28.82
29.10
90
3.86
Payout ratio%
18.51
18.10
18.41
18.84
19.45
19.27
19.67
18.08
19.12
21.80
7.55
19.27
18.98
39
0.551
Shares (diluted)B
0.742
0.860
0.981
1.077
1.112
1.105
1.110
1.094
1.133
1.110
0.545
(0.03%)
5.12%
50
2.59
Buyback yield%
11.55
12.00
12.95
13.80
12.09
10.29
11.34
12.97
12.09
13.87
6.53
12.09
12.09
41
0.922
D/E ratiox
2.399
2.621
2.894
3.353
3.399
3.832
4.011
4.693
4.570
4.448
1.552
4.448
3.616
76
616.1
Enterprise value¥M
431.0
437.3
486.4
449.8
429.3
422.6
474.9
504.8
458.9
471.1
792.1
1.87%
0.47%
85
215.2
LT debt¥M
952.7
840.4
752.2
723.1
772.7
729.5
698.9
710.8
794.8
853.9
711.1
2.02%
(0.05%)
35
Revenue
¥724.8M
1.11%
1.00×
Cost of revenue
¥488.0M
1.32%
1.02×
Operating expenses
¥170.4M
1.32%
1.02×
Cash and investments
18.08%
Spread over hurdle
(3.52%)