18.25
Revenue¥M
17.03
17.59
17.84
18.54
18.80
19.19
20.09
20.52
20.86
20.31
20.28
2.38%
2.96%
41
3.73
Revenue growth%
2.25
1.98
0.55
1.45
1.16
3.64
0.97
0.40
1.64
6.42
12.64
1.16
1.55
53
9.81
Gross margin%
16.85
15.04
13.05
14.92
12.98
12.88
14.28
13.59
12.48
21.11
25.07
12.98
13.93
81
20.17
Operating margin%
9.69
9.69
11.75
9.57
7.06
4.54
7.10
9.27
11.14
11.40
6.97
7.10
9.42
92
15.66
Net margin%
14.64
13.47
13.33
15.23
15.81
17.65
16.11
16.16
16.75
26.32
12.80
16.16
15.96
48
29.28
P/E ratio (avg)x
31.61
28.98
31.15
33.57
32.90
30.82
30.52
29.70
29.93
30.94
10.91
30.52
30.98
89
28.50
EV/EBITx
36.30
37.85
42.37
48.10
55.53
52.49
60.01
62.41
68.50
6.233
16.95
60.01
50.29
33
5.18
FCF yield (avg)%
25.12
23.30
22.80
22.92
23.42
24.86
24.55
25.68
27.68
17.03
21.72
24.86
24.38
38
28.11
FCF margin%
8.75
7.30
8.45
11.24
12.38
14.57
12.67
12.77
13.92
13.44
8.59
12.77
11.81
94
0.808
FCF / Net incomex
1.193
1.107
1.173
1.074
0.989
0.918
0.840
0.896
0.860
1.574
1.421
0.896
1.032
51
6.80
ROIC%
28.55
30.19
32.47
32.97
30.94
28.04
29.55
29.51
30.01
11.85
4.88
29.55
29.78
68
26.27
Return on equity%
20.89
20.46
19.50
21.48
23.67
20.79
21.38
18.52
20.55
29.58
7.95
20.79
20.84
39
20.88
Return on assets%
12.83
15.15
17.04
14.18
16.53
14.68
12.08
14.02
14.94
18.17
2.81
14.68
14.43
50
1.30
EPS¥
0.40
0.39
0.35
0.29
0.29
0.30
0.25
0.26
0.24
1.41
1.51
(4.05%)
(4.84%)
—
13.71
EPS growth%
13.44
16.23
15.13
17.29
16.22
16.71
19.29
18.56
15.67
17.97
10.96
16.71
16.22
8
0.47
Bookvalue per sh¥
1.70
1.97
2.33
2.75
2.66
2.57
2.59
2.84
2.88
0.61
0.81
0.96%
5.38%
—
1.01
FCF per share¥
0.18
0.17
0.19
0.20
0.22
0.23
0.26
0.27
0.27
1.27
1.11
6.21%
3.77%
—
0.56
Dividend per sh¥
0.22
0.21
0.24
0.22
0.21
0.23
0.21
0.20
0.21
0.48
0.28
(1.08%)
(1.47%)
—
26.16
Div yield (avg)%
0.40
0.40
0.40
0.40
2.70
4.05
3.69
6.23
3.85
16.39
16.71
3.85
1.55
35
12.12
Payout ratio%
26.27
29.18
30.68
32.68
30.41
30.10
31.97
34.10
32.86
22.12
10.23
31.97
30.55
6
9.454
Shares (diluted)M
10.98
10.41
10.57
9.999
11.45
10.72
10.53
11.35
12.43
9.586
9.601
4.45%
1.02%
12
15.35
Buyback yield%
23.87
22.92
23.99
25.81
28.09
28.97
29.84
29.65
29.63
4.97
23.66
29.63
26.95
35
0.736
D/E ratiox
2.055
2.321
2.572
2.733
2.867
3.236
3.500
3.591
3.660
0.118
0.248
3.500
2.800
32
8.617
Enterprise value¥M
10.44
10.86
11.84
11.33
11.08
12.43
11.81
11.62
12.38
13.69
14.09
1.79%
1.16%
18
4.431
LT debt¥M
18.14
20.40
23.81
26.42
29.47
33.88
33.82
35.50
40.15
10.97
8.999
8.73%
9.40%
53
Revenue
¥20.86M
2.96%
1.00×
Cost of revenue
¥11.00M
3.07%
1.01×
Operating expenses
¥3.191M
2.96%
1.00×
Goodwill & intangibles
19.86%
Spread over hurdle
60.92%