101.5
Revenue¥M
655.8
656.9
670.0
671.7
672.3
677.3
703.9
719.0
745.4
747.1
111.0
2.13%
1.58%
15
19.63
Revenue growth%
3.19
5.18
2.57
0.40
2.74
4.02
2.19
2.12
1.21
0.40
2.89
2.12
2.38
73
7.37
Gross margin%
13.93
12.66
12.57
14.37
15.96
15.35
17.11
14.55
16.20
16.04
29.71
16.04
14.95
77
23.96
Operating margin%
16.76
16.31
16.82
16.27
17.38
18.07
17.86
16.78
14.93
15.26
13.15
16.78
16.77
38
29.82
Net margin%
20.84
19.75
17.44
14.65
16.58
15.73
13.35
14.03
13.53
11.91
6.01
13.53
15.19
84
15.02
P/E ratio (avg)x
33.18
32.40
32.76
29.97
33.07
30.63
26.88
24.88
23.79
22.70
37.27
24.88
30.30
29
32.60
EV/EBITx
16.84
15.80
16.75
14.86
16.02
15.64
15.16
16.65
16.28
17.95
26.08
16.28
16.15
48
6.11
FCF yield (avg)%
3.82
0.85
1.84
3.97
1.00
3.82
3.94
6.01
6.78
8.22
6.60
6.01
3.88
25
27.77
FCF margin%
6.49
8.47
10.07
7.69
6.60
5.93
3.66
4.65
4.83
5.56
13.78
4.83
6.21
80
1.325
FCF / Net incomex
1.148
1.075
1.163
1.357
1.442
1.597
1.776
2.041
1.972
2.183
0.831
1.972
1.519
52
17.56
ROIC%
15.78
15.89
15.40
16.69
18.18
15.88
13.43
16.01
17.96
18.25
20.68
16.01
15.95
25
13.03
Return on equity%
18.67
19.90
19.42
17.37
16.66
18.21
20.02
22.32
21.72
20.90
24.58
20.90
19.66
19
2.68
Return on assets%
3.40
5.86
7.77
7.19
9.69
9.62
11.45
8.84
11.57
12.89
29.90
11.45
9.23
53
0.40
EPS¥
0.23
0.26
0.29
0.32
0.36
0.34
0.36
0.42
0.41
0.42
0.42
2.89%
5.38%
—
7.62
EPS growth%
13.54
14.49
14.65
16.61
15.63
16.30
18.43
19.04
21.39
19.91
2.77
19.04
16.46
15
0.49
Bookvalue per sh¥
0.24
0.26
0.25
0.25
0.24
0.24
0.25
0.30
0.32
0.39
0.13
9.85%
6.45%
—
0.48
FCF per share¥
0.93
1.02
1.08
1.18
1.35
1.33
1.30
1.32
1.38
1.56
0.62
2.96%
5.25%
—
0.27
Dividend per sh¥
0.99
0.92
0.90
0.91
0.87
0.94
0.93
1.06
1.16
1.29
0.23
8.19%
2.63%
—
20.59
Div yield (avg)%
16.22
16.71
15.08
16.91
17.24
16.26
18.75
16.43
15.05
16.42
18.24
16.42
16.43
66
12.84
Payout ratio%
8.63
9.98
7.37
9.34
9.16
8.72
11.53
12.14
10.74
9.88
25.36
10.74
9.61
17
1.307
Shares (diluted)B
1.907
2.129
2.408
2.233
2.485
2.793
2.965
3.088
3.208
3.605
1.311
7.72%
6.87%
92
23.83
Buyback yield%
17.39
19.80
18.29
19.36
18.30
19.71
21.35
21.73
18.82
17.49
13.93
19.71
19.09
20
0.975
D/E ratiox
0.771
0.840
0.791
0.849
0.791
0.777
0.698
0.648
0.598
0.573
0.131
0.648
0.774
63
0.175
Enterprise value¥B
0.829
0.946
1.077
1.110
1.319
1.375
1.512
1.781
2.027
2.128
0.591
10.04%
11.19%
66
693.9
LT debt¥M
604.8
600.0
582.9
602.0
599.1
530.0
580.3
605.5
625.0
684.8
146.8
2.71%
1.16%
33
Revenue
¥747.1M
1.58%
1.00×
Cost of revenue
¥523.0M
1.58%
1.00×
Operating expenses
¥115.4M
1.02%
0.95×
Goodwill & intangibles
17.81%
Spread over hurdle
(0.56%)