34.73
Revenue¥M
169.1
169.6
168.0
167.0
163.7
164.6
167.1
167.0
169.1
168.4
38.57
0.56%
(0.09%)
78
10.23
Revenue growth%
17.95
20.56
22.04
24.56
24.75
23.76
22.66
25.60
26.15
27.60
28.85
25.60
24.16
78
29.58
Gross margin%
25.91
28.81
27.12
24.86
27.08
27.82
25.86
28.23
25.72
23.45
25.71
25.86
26.49
18
12.41
Operating margin%
13.45
10.68
8.90
8.12
9.69
7.77
9.90
10.38
10.29
10.99
8.36
10.29
10.09
64
5.20
Net margin%
17.85
20.41
20.33
21.05
20.58
17.66
20.62
19.83
20.55
21.61
28.28
20.55
20.48
26
25.41
P/E ratio (avg)x
31.06
32.54
31.24
32.70
34.77
40.85
43.24
42.25
48.49
50.18
23.44
43.24
37.81
9
17.71
EV/EBITx
22.63
26.15
26.80
28.65
28.74
29.20
30.27
34.83
36.38
37.11
24.21
34.83
28.97
69
29.15
FCF yield (avg)%
5.99
4.62
6.09
4.67
1.67
0.40
2.33
3.95
1.71
0.40
20.48
1.71
3.14
78
14.87
FCF margin%
23.22
23.33
20.94
23.50
26.32
25.74
22.84
21.34
21.80
24.70
8.35
22.84
23.28
23
1.551
FCF / Net incomex
1.524
1.524
1.543
1.577
1.550
1.617
1.861
1.954
1.940
2.096
0.138
1.940
1.597
25
8.49
ROIC%
8.58
5.89
7.82
9.08
11.86
10.36
11.25
9.22
7.54
6.40
23.10
9.22
8.83
19
20.85
Return on equity%
11.38
8.53
6.41
5.14
4.34
1.88
0.40
1.71
3.68
5.74
7.73
1.88
4.74
39
13.67
Return on assets%
0.40
0.48
0.40
0.40
2.51
2.99
4.76
2.03
1.49
2.29
11.82
2.29
1.76
91
2.73
EPS¥
1.06
1.11
1.14
1.02
1.08
0.94
1.02
1.09
1.09
1.14
2.94
1.19%
(0.06%)
—
26.21
EPS growth%
24.03
23.81
21.00
23.03
22.51
20.83
20.11
21.74
23.70
21.53
3.26
21.53
22.13
25
3.02
Bookvalue per sh¥
1.50
1.36
1.41
1.23
1.15
1.20
1.23
1.17
1.27
1.28
1.97
2.11%
(2.55%)
—
3.01
FCF per share¥
3.65
3.77
3.58
3.76
3.72
4.01
3.64
3.92
3.58
3.32
3.28
(2.27%)
(0.30%)
—
1.31
Dividend per sh¥
2.03
2.06
2.26
2.17
2.08
2.34
2.24
2.18
2.15
2.29
3.55
1.93%
1.36%
—
20.25
Div yield (avg)%
24.72
25.85
27.60
28.90
29.46
30.59
27.88
29.62
30.94
28.83
25.59
29.62
28.87
91
8.76
Payout ratio%
20.89
20.35
21.79
21.12
21.17
19.48
18.27
16.46
18.70
19.41
4.64
18.70
19.92
14
33.71
Shares (diluted)M
53.31
61.07
58.54
68.86
70.72
69.76
73.34
85.92
97.70
96.40
32.68
6.39%
6.89%
84
25.56
Buyback yield%
28.95
26.45
28.92
28.02
29.75
30.32
31.33
32.87
30.15
32.60
2.98
31.33
29.95
91
0.960
D/E ratiox
0.505
0.580
0.624
0.729
0.726
0.803
0.958
1.131
1.259
1.482
1.470
1.131
0.766
20
143.1
Enterprise value¥M
30.97
35.18
37.10
37.69
39.17
40.38
49.02
56.58
66.90
65.26
110.9
10.75%
8.16%
9
83.27
LT debt¥M
126.4
109.8
118.8
115.4
117.4
127.4
122.5
109.2
107.5
107.1
112.7
(1.82%)
(2.36%)
28
Revenue
¥168.4M
(0.09%)
1.00×
Cost of revenue
¥93.85M
—
1.01×
Operating expenses
¥41.17M
(0.20%)
0.99×
Cash and investments
17.96%
Spread over hurdle
52.26%