391.9
Revenue¥M
537.4
555.8
550.6
558.2
554.0
574.1
586.6
595.0
614.7
637.2
417.6
2.84%
1.79%
81
19.64
Revenue growth%
11.19
12.89
11.35
12.93
15.70
16.63
15.93
17.60
17.47
17.82
9.82
17.47
15.81
36
15.34
Gross margin%
9.75
10.97
10.93
10.93
11.87
11.83
9.23
8.10
9.11
10.80
10.77
9.23
10.87
42
19.21
Operating margin%
8.29
10.16
7.38
9.80
11.89
13.98
14.50
14.20
13.19
10.47
9.17
13.98
11.18
79
29.59
Net margin%
0.40
0.40
3.04
0.96
0.40
3.28
4.95
2.32
0.40
0.77
10.34
2.32
0.87
88
8.771
P/E ratio (avg)x
4.044
3.473
3.763
3.719
3.235
2.871
2.703
2.670
2.603
2.753
8.160
2.703
3.053
36
11.11
EV/EBITx
28.31
28.27
28.07
26.68
27.96
26.89
30.09
33.96
32.84
34.91
32.83
32.84
28.29
62
29.03
FCF yield (avg)%
8.64
11.28
12.07
12.50
9.53
7.32
6.77
7.89
7.21
4.99
20.56
7.21
8.27
28
13.99
FCF margin%
3.62
6.00
3.21
0.60
0.40
0.40
1.87
1.71
0.40
2.14
17.52
1.71
1.79
81
1.569
FCF / Net incomex
0.760
0.807
0.820
0.768
0.795
0.774
0.741
0.793
0.868
0.962
0.972
0.793
0.794
32
17.00
ROIC%
1.25
1.50
0.90
3.15
1.19
1.06
2.68
1.12
0.40
1.92
5.63
1.12
1.22
18
21.09
Return on equity%
9.52
8.23
10.83
8.75
6.52
6.82
4.82
5.29
4.51
5.73
5.28
5.29
6.67
19
5.75
Return on assets%
24.13
25.61
24.00
23.70
25.01
23.35
20.91
22.82
23.97
26.83
5.49
23.35
23.99
74
0.08
EPS¥
0.35
0.35
0.34
0.37
0.37
0.36
0.39
0.39
0.46
0.49
0.08
5.63%
4.54%
—
25.93
EPS growth%
12.88
10.11
11.27
10.97
11.13
10.38
11.81
10.77
13.43
12.03
7.61
11.81
11.20
77
0.10
Bookvalue per sh¥
0.54
0.52
0.49
0.52
0.54
0.54
0.52
0.60
0.65
0.66
0.08
4.11%
3.50%
—
0.07
FCF per share¥
0.30
0.30
0.33
0.30
0.33
0.38
0.35
0.35
0.33
0.32
0.25
(0.35%)
0.09%
—
0.24
Dividend per sh¥
0.48
0.47
0.47
0.50
0.51
0.55
0.59
0.67
0.74
0.74
0.13
7.56%
5.81%
—
7.52
Div yield (avg)%
14.09
12.69
10.31
7.96
6.19
4.63
5.22
5.72
7.49
7.13
7.46
5.72
7.31
92
9.20
Payout ratio%
21.53
19.82
21.38
18.96
21.20
20.50
18.00
18.78
20.12
21.92
6.77
20.12
20.31
89
1.209
Shares (diluted)B
1.532
1.393
1.431
1.396
1.349
1.285
1.160
1.262
1.291
1.319
1.189
(0.46%)
(2.38%)
48
20.49
Buyback yield%
13.36
13.95
16.64
15.82
14.50
16.57
14.48
15.39
17.88
19.11
14.59
16.57
15.60
30
1.340
D/E ratiox
0.616
0.607
0.574
0.536
0.463
0.476
0.504
0.508
0.539
0.511
0.206
0.508
0.524
87
724.4
Enterprise value¥M
333.9
303.0
280.3
262.3
247.1
276.5
282.1
309.4
293.7
283.3
193.4
2.77%
(1.27%)
51
54.98
LT debt¥M
730.6
721.8
625.1
568.8
595.1
534.7
541.4
534.1
536.8
531.2
409.6
(2.25%)
(2.75%)
7
Revenue
¥637.2M
1.79%
1.00×
Cost of revenue
¥305.1M
1.58%
0.98×
Operating expenses
¥113.9M
1.59%
0.98×
Goodwill & intangibles
17.93%
Spread over hurdle
29.74%