175.6
Revenue¥M
485.2
499.9
520.5
532.6
533.4
540.5
547.8
548.4
566.3
576.4
193.5
1.56%
2.06%
65
6.50
Revenue growth%
20.28
20.18
19.41
19.72
18.04
20.12
18.11
20.92
18.33
19.18
24.61
19.18
19.56
37
15.69
Gross margin%
24.49
21.94
19.16
21.09
21.88
24.64
22.84
22.32
24.13
24.45
9.98
24.13
22.58
33
26.28
Operating margin%
32.50
35.28
34.00
32.54
33.26
33.01
33.83
34.13
35.33
36.25
7.81
34.13
33.92
52
11.48
Net margin%
30.82
28.37
28.46
25.85
27.03
25.30
24.41
27.23
25.04
22.82
4.78
25.04
26.44
12
20.54
P/E ratio (avg)x
24.92
26.33
23.80
22.09
18.95
17.39
18.88
18.72
19.83
19.81
23.37
18.88
19.82
12
20.51
EV/EBITx
16.50
15.35
15.51
14.71
14.25
14.63
15.05
15.35
16.22
16.47
16.09
15.35
15.35
31
15.34
FCF yield (avg)%
0.40
2.30
0.40
1.83
0.53
0.40
0.40
0.40
0.64
2.28
11.27
0.40
0.46
84
22.03
FCF margin%
32.24
30.75
29.32
31.54
29.14
28.50
28.87
30.03
27.64
28.39
16.97
28.50
29.23
27
0.880
FCF / Net incomex
1.307
1.199
1.238
1.063
0.990
1.011
0.960
0.831
0.887
0.833
1.623
0.887
1.001
11
25.16
ROIC%
20.74
18.43
18.25
19.40
17.92
16.33
18.30
21.29
24.03
25.43
12.86
21.29
18.91
42
18.26
Return on equity%
20.49
18.78
17.01
16.84
17.31
18.36
20.15
22.81
22.65
23.11
2.64
22.65
19.47
32
7.38
Return on assets%
23.29
20.99
18.55
19.84
19.52
22.50
24.72
22.87
21.23
19.76
26.11
22.50
21.11
59
0.47
EPS¥
0.64
0.57
0.54
0.56
0.52
0.54
0.49
0.44
0.48
0.44
0.51
(3.26%)
(4.45%)
—
14.47
EPS growth%
9.63
10.80
12.34
12.35
10.83
11.64
9.36
7.44
7.41
7.52
29.01
7.52
10.22
72
0.14
Bookvalue per sh¥
0.48
0.52
0.55
0.55
0.56
0.62
0.61
0.58
0.56
0.51
0.37
(1.70%)
0.23%
—
0.25
FCF per share¥
0.60
0.56
0.53
0.48
0.46
0.48
0.52
0.46
0.41
0.37
0.50
(4.23%)
(5.81%)
—
0.30
Dividend per sh¥
0.72
0.73
0.62
0.64
0.56
0.60
0.59
0.52
0.53
0.47
0.58
(3.64%)
(3.60%)
—
27.88
Div yield (avg)%
14.00
14.26
15.27
15.45
15.56
16.25
18.90
20.37
19.59
18.76
15.67
18.90
15.91
18
16.28
Payout ratio%
22.09
20.95
20.35
18.95
20.16
18.18
18.87
16.19
15.97
16.84
22.11
16.84
18.91
78
552.2
Shares (diluted)M
624.6
622.6
563.5
597.7
586.2
634.7
697.4
734.6
704.7
674.5
538.3
2.85%
1.78%
16
21.85
Buyback yield%
13.63
14.34
16.71
15.57
14.58
13.54
11.72
13.49
12.32
13.74
5.35
13.49
13.69
60
1.254
D/E ratiox
1.078
1.031
1.143
1.034
1.016
1.053
1.041
1.042
0.944
1.026
0.468
1.041
1.037
22
421.6
Enterprise value¥M
312.7
331.7
354.6
330.3
324.5
342.4
333.1
353.8
384.6
415.3
50.98
5.06%
2.33%
89
48.28
LT debt¥M
81.06
79.61
74.36
65.72
62.23
66.00
65.94
66.15
72.47
71.67
69.20
2.87%
(1.97%)
5
Revenue
¥576.4M
2.06%
1.00×
Cost of revenue
¥374.3M
2.14%
1.01×
Operating expenses
¥144.1M
2.45%
1.04×
Cash and investments
14.80%
Spread over hurdle
64.63%