145.8
Revenue¥M
211.4
214.7
216.8
223.8
223.6
225.4
228.8
230.3
235.7
239.1
154.8
1.35%
1.67%
40
5.85
Revenue growth%
27.48
27.19
27.54
25.66
22.90
20.49
21.20
22.59
21.60
20.95
7.69
21.20
22.75
86
8.06
Gross margin%
18.04
21.04
20.18
22.94
20.58
22.57
21.94
23.52
22.48
19.66
21.00
22.48
21.49
65
27.29
Operating margin%
25.06
22.33
22.82
25.25
22.99
21.00
21.89
21.04
23.70
22.69
12.22
21.89
22.75
29
27.48
Net margin%
11.45
13.22
14.35
14.20
14.82
13.09
13.99
12.80
15.19
17.80
18.57
13.99
14.09
48
37.32
P/E ratio (avg)x
31.43
29.86
27.77
29.63
30.39
31.05
29.87
27.29
29.90
27.68
7.987
29.87
29.86
81
25.10
EV/EBITx
30.91
31.05
33.23
38.00
41.89
39.62
44.11
46.70
49.33
55.91
9.586
46.70
40.75
60
10.67
FCF yield (avg)%
3.78
6.18
5.77
7.29
9.10
7.22
4.66
7.42
9.31
11.77
23.36
7.42
7.25
68
17.68
FCF margin%
24.82
22.86
21.69
20.23
19.95
18.06
15.57
15.50
13.48
14.58
24.93
15.50
19.01
17
0.509
FCF / Net incomex
1.103
0.998
1.103
1.113
1.157
1.168
1.283
1.389
1.335
1.410
1.017
1.335
1.162
38
17.63
ROIC%
12.78
10.37
8.05
11.02
11.10
12.64
12.47
10.23
12.97
12.15
6.85
12.47
11.62
48
21.51
Return on equity%
27.50
26.52
27.91
28.33
25.38
25.35
24.73
25.41
27.57
25.75
27.44
25.41
26.13
66
5.09
Return on assets%
17.58
17.00
15.03
16.20
14.66
12.96
11.64
12.38
13.53
16.21
10.81
12.96
14.85
36
0.24
EPS¥
0.36
0.40
0.44
0.50
0.55
0.59
0.62
0.62
0.72
0.68
0.24
4.64%
6.87%
—
24.52
EPS growth%
17.79
16.41
14.63
15.35
17.04
19.54
18.09
16.13
15.53
14.37
2.93
16.13
16.27
30
0.39
Bookvalue per sh¥
0.23
0.22
0.23
0.26
0.25
0.24
0.24
0.26
0.27
0.29
0.06
2.60%
3.26%
—
0.27
FCF per share¥
0.20
0.21
0.22
0.23
0.25
0.26
0.24
0.22
0.20
0.22
0.30
(2.97%)
1.15%
—
0.26
Dividend per sh¥
0.33
0.35
0.39
0.43
0.40
0.41
0.45
0.46
0.49
0.50
0.33
4.50%
4.51%
—
13.29
Div yield (avg)%
13.97
11.72
10.41
11.39
11.33
10.85
8.60
7.34
6.06
3.72
7.35
7.34
10.63
42
19.65
Payout ratio%
23.17
25.47
25.16
22.44
24.85
23.92
21.33
20.37
21.53
20.32
18.78
21.33
22.80
71
399.0
Shares (diluted)M
432.7
410.8
410.4
449.3
461.3
405.0
385.6
409.5
421.4
390.1
412.1
(3.30%)
(0.58%)
53
22.42
Buyback yield%
14.12
13.08
10.09
8.29
5.69
5.55
8.07
10.03
12.79
11.49
7.70
10.03
10.06
25
0.448
D/E ratiox
0.549
0.642
0.667
0.659
0.720
0.862
0.973
1.074
1.073
1.240
0.578
1.073
0.791
88
193.5
Enterprise value¥M
123.4
132.6
145.2
140.9
159.1
152.1
155.0
151.1
175.7
205.3
28.25
5.24%
4.94%
75
18.71
LT debt¥M
308.6
295.0
287.3
276.9
281.8
263.6
277.8
280.3
256.4
252.7
166.1
(2.15%)
(1.18%)
26
Revenue
¥239.1M
1.67%
1.00×
Cost of revenue
¥138.0M
1.90%
1.02×
Operating expenses
¥55.07M
1.03%
0.94×
Goodwill & intangibles
15.76%
Spread over hurdle
26.63%