44.31
Revenue¥M
300.4
295.4
296.8
299.8
295.2
301.2
296.4
293.4
287.5
284.4
48.37
(0.74%)
(0.31%)
15
17.05
Revenue growth%
30.82
31.93
32.85
30.38
29.56
27.88
29.37
28.06
27.65
28.12
10.11
28.06
29.46
71
4.46
Gross margin%
27.57
29.58
27.93
29.96
30.81
31.53
30.40
28.87
29.16
28.98
22.67
29.16
29.37
55
8.48
Operating margin%
18.66
15.75
16.85
17.37
15.73
15.20
12.21
14.92
13.36
15.00
29.03
14.92
15.46
53
15.47
Net margin%
23.58
23.84
22.62
22.15
23.84
26.38
25.54
26.64
29.51
27.82
7.80
26.64
24.69
41
16.83
P/E ratio (avg)x
20.19
21.37
19.24
18.65
18.44
19.79
20.47
22.07
21.00
19.82
35.00
20.47
20.00
83
29.00
EV/EBITx
19.58
20.45
20.57
23.23
26.92
27.04
27.90
26.71
30.65
34.42
15.47
27.90
26.81
54
24.99
FCF yield (avg)%
17.39
18.51
19.56
18.15
15.66
17.73
18.72
17.86
15.27
14.88
6.27
17.73
17.79
10
9.40
FCF margin%
6.15
7.69
6.89
5.99
5.81
8.47
7.33
9.06
10.66
9.66
21.63
9.06
7.51
58
1.361
FCF / Net incomex
1.537
1.481
1.384
1.565
1.433
1.522
1.534
1.474
1.340
1.461
0.721
1.474
1.477
48
24.53
ROIC%
27.64
29.33
30.69
31.87
29.98
29.58
29.22
26.96
25.94
25.89
10.85
26.96
29.28
86
26.30
Return on equity%
14.74
13.11
13.44
13.70
11.87
10.52
9.01
6.71
5.42
2.84
13.28
6.71
11.19
64
7.09
Return on assets%
12.46
11.48
11.73
12.80
11.53
9.63
10.46
7.49
6.89
6.48
8.65
7.49
10.97
43
0.19
EPS¥
0.25
0.24
0.25
0.26
0.30
0.30
0.31
0.35
0.38
0.41
0.21
6.59%
5.40%
—
4.54
EPS growth%
13.47
14.29
15.22
18.11
19.88
19.89
19.26
21.53
19.08
18.25
8.01
19.26
18.66
63
0.21
Bookvalue per sh¥
0.13
0.14
0.16
0.17
0.18
0.21
0.26
0.30
0.31
0.30
0.23
11.04%
9.72%
—
0.05
FCF per share¥
0.12
0.12
0.11
0.12
0.13
0.15
0.15
0.18
0.19
0.21
0.10
9.04%
7.40%
—
0.13
Dividend per sh¥
0.32
0.37
0.40
0.42
0.42
0.50
0.59
0.70
0.76
0.85
0.06
15.11%
10.59%
—
3.44
Div yield (avg)%
17.52
16.52
18.94
17.53
20.11
20.56
19.69
17.22
15.79
15.16
14.83
17.22
17.52
14
10.87
Payout ratio%
11.17
9.99
12.33
15.10
16.95
17.57
19.48
20.90
19.82
19.99
12.16
19.82
17.26
52
501.7
Shares (diluted)M
494.3
497.8
501.2
481.9
444.7
394.8
367.5
340.3
354.5
372.0
492.6
(3.50%)
(2.07%)
13
7.99
Buyback yield%
31.60
32.07
35.00
35.14
37.28
38.85
38.77
37.52
35.05
36.28
28.09
37.52
35.71
59
1.529
D/E ratiox
0.635
0.640
0.690
0.749
0.822
0.813
0.900
0.915
0.832
0.842
1.542
0.842
0.818
80
100.7
Enterprise value¥M
235.5
260.8
269.5
315.0
372.0
428.6
508.7
511.1
578.9
606.4
177.5
10.26%
12.02%
52
42.37
LT debt¥M
125.6
115.8
105.8
120.4
125.0
127.3
139.3
146.7
152.2
152.4
52.92
4.04%
1.91%
11
Revenue
¥284.4M
(0.31%)
1.00×
Cost of revenue
¥199.1M
(0.31%)
1.00×
Operating expenses
¥58.77M
0.23%
1.06×
Spread over hurdle
(4.81%)