270.0
Revenue¥M
904.3
927.9
928.5
941.5
953.3
942.4
953.5
973.0
965.5
960.7
295.3
0.15%
0.37%
58
15.21
Revenue growth%
13.24
15.44
16.21
16.80
14.20
16.52
15.48
16.73
13.78
15.53
23.49
15.53
15.50
70
28.84
Gross margin%
15.65
13.50
13.99
16.46
16.48
18.89
20.51
20.21
22.41
24.33
3.30
20.51
17.69
40
22.90
Operating margin%
27.43
30.09
28.34
27.56
28.28
26.69
28.49
30.96
29.81
27.42
10.21
28.49
28.31
26
15.07
Net margin%
4.73
2.56
3.85
4.31
2.40
1.35
0.40
0.40
0.40
2.24
2.97
0.40
2.32
55
18.08
P/E ratio (avg)x
12.64
13.27
15.29
17.75
19.45
22.52
24.93
27.04
30.31
31.85
32.91
27.04
20.98
38
9.249
EV/EBITx
11.30
12.33
12.77
12.58
13.75
12.19
13.56
11.95
13.35
13.06
16.23
13.06
12.68
66
29.33
FCF yield (avg)%
10.05
12.43
12.44
13.25
14.25
17.10
16.12
15.20
14.49
13.69
18.01
15.20
13.97
89
27.69
FCF margin%
14.42
11.75
13.11
11.81
11.50
11.98
14.54
16.23
16.34
16.69
24.75
16.23
13.77
83
1.383
FCF / Net incomex
1.209
1.218
1.261
1.445
1.506
1.688
1.586
1.656
1.712
1.752
0.213
1.688
1.546
72
27.31
ROIC%
28.49
28.84
26.22
27.01
27.06
27.87
28.49
25.50
27.89
26.66
22.38
27.87
27.47
77
7.58
Return on equity%
24.77
22.34
22.01
22.87
23.12
23.76
22.24
25.14
26.55
29.24
27.26
25.14
23.44
37
3.55
Return on assets%
14.38
15.91
16.80
16.06
16.59
17.68
20.12
20.30
18.35
16.43
28.25
18.35
16.70
75
0.18
EPS¥
0.12
0.12
0.12
0.13
0.13
0.12
0.13
0.13
0.12
0.13
0.20
0.23%
0.94%
—
7.54
EPS growth%
28.61
26.08
25.12
27.06
26.36
26.19
23.61
21.00
20.63
20.31
23.38
21.00
25.60
42
0.17
Bookvalue per sh¥
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.08
0.08
0.15
(0.16%)
3.61%
—
0.14
FCF per share¥
0.31
0.38
0.37
0.43
0.49
0.55
0.55
0.54
0.65
0.68
0.13
6.69%
9.03%
—
0.08
Dividend per sh¥
0.24
0.26
0.29
0.26
0.27
0.28
0.31
0.29
0.28
0.28
0.17
0.44%
2.41%
—
3.08
Div yield (avg)%
2.65
3.23
3.65
0.96
0.40
0.91
0.40
0.91
0.40
3.19
4.93
0.91
0.94
47
17.71
Payout ratio%
20.53
22.37
23.55
22.49
20.98
21.70
21.23
18.82
17.40
17.07
21.44
18.82
21.10
28
4.640
Shares (diluted)B
4.796
4.622
4.402
4.460
4.168
4.054
3.963
3.508
3.647
3.703
4.524
(2.34%)
(1.59%)
93
14.41
Buyback yield%
27.27
26.19
25.71
24.82
23.53
25.06
22.07
21.54
23.32
20.61
13.99
22.07
24.18
7
0.563
D/E ratiox
0.373
0.428
0.476
0.532
0.572
0.610
0.578
0.573
0.598
0.587
0.654
0.587
0.572
22
376.3
Enterprise value¥M
322.4
327.0
347.5
350.9
406.0
443.5
511.3
563.4
668.2
683.7
573.8
10.98%
7.96%
37
0.309
LT debt¥B
1.001
0.953
1.072
1.176
1.142
1.034
0.991
0.997
1.011
1.116
0.369
(0.45%)
2.09%
66
Revenue
¥960.7M
0.37%
1.00×
Cost of revenue
¥604.2M
0.52%
1.01×
Operating expenses
¥133.8M
(0.32%)
0.93×
Goodwill & intangibles
16.65%
Spread over hurdle
13.94%