170.5
Revenue¥M
563.5
567.4
585.7
590.1
615.4
643.1
644.7
642.0
643.6
655.1
186.3
1.26%
1.52%
53
11.00
Revenue growth%
6.76
7.79
4.89
3.55
3.53
3.51
4.00
4.49
4.11
3.73
20.70
4.00
4.06
87
3.50
Gross margin%
16.59
15.72
18.20
20.59
21.47
22.09
24.97
25.74
26.63
24.17
4.53
24.97
21.78
17
19.72
Operating margin%
9.39
8.73
7.46
6.37
8.95
8.37
9.06
8.42
5.82
8.72
14.59
8.42
8.57
12
18.95
Net margin%
4.54
4.30
3.71
5.79
8.07
7.85
10.46
12.93
14.58
17.00
22.03
12.93
7.96
39
31.19
P/E ratio (avg)x
6.622
6.122
6.725
5.929
5.669
5.656
4.972
5.308
5.666
6.044
14.70
5.656
5.799
51
36.71
EV/EBITx
53.59
59.03
62.21
72.45
84.72
92.36
94.32
100.1
109.6
124.9
24.69
100.1
88.54
64
5.63
FCF yield (avg)%
14.76
12.20
11.58
13.52
10.72
11.21
12.63
14.60
14.30
16.84
3.04
14.30
13.07
89
17.93
FCF margin%
3.29
1.44
0.40
1.13
2.22
0.79
0.40
0.40
0.40
0.40
26.61
0.40
0.59
41
0.327
FCF / Net incomex
1.041
0.976
1.042
1.096
1.084
1.109
1.006
1.109
1.211
1.270
0.902
1.109
1.090
17
22.23
ROIC%
21.54
20.27
21.02
19.90
21.99
24.19
26.11
28.96
27.16
25.21
10.50
26.11
23.09
67
8.03
Return on equity%
24.84
23.48
25.92
27.13
24.93
25.90
28.23
29.42
31.21
29.82
11.63
29.42
26.52
44
4.09
Return on assets%
8.69
7.95
7.25
6.84
5.59
3.95
5.13
6.25
4.90
5.20
14.50
5.13
5.92
88
0.35
EPS¥
0.56
0.50
0.52
0.46
0.39
0.39
0.33
0.30
0.32
0.33
0.37
(3.37%)
(5.91%)
—
24.70
EPS growth%
18.15
18.70
17.39
18.06
20.10
20.74
19.51
16.84
19.62
21.07
27.20
19.62
19.11
25
0.74
Bookvalue per sh¥
0.97
1.06
1.02
0.96
0.91
0.86
0.83
0.88
0.93
1.02
0.74
2.31%
1.56%
—
0.17
FCF per share¥
0.30
0.33
0.32
0.31
0.27
0.29
0.32
0.35
0.32
0.35
1.12
5.09%
0.84%
—
0.70
Dividend per sh¥
0.74
0.75
0.81
0.82
0.76
0.84
0.93
1.01
1.04
0.96
0.17
4.65%
1.80%
—
10.78
Div yield (avg)%
1.62
0.40
1.11
0.77
3.77
3.05
4.56
3.44
4.41
5.28
3.64
4.41
3.24
88
5.57
Payout ratio%
8.96
6.06
8.11
5.51
5.43
3.67
1.79
2.88
3.30
0.40
27.81
2.88
4.55
7
0.374
Shares (diluted)B
0.638
0.699
0.747
0.830
0.822
0.834
0.988
1.052
1.254
1.220
0.362
8.23%
7.83%
86
27.15
Buyback yield%
10.01
12.35
13.27
14.25
14.00
13.01
13.83
13.72
14.27
11.40
21.44
13.72
13.50
46
1.173
D/E ratiox
2.076
2.150
2.298
2.286
2.363
2.473
2.361
2.710
2.551
2.962
0.741
2.551
2.362
52
417.9
Enterprise value¥M
414.7
362.1
330.0
330.8
320.9
316.0
332.4
311.5
328.5
337.0
273.6
0.99%
(2.49%)
15
364.2
LT debt¥M
102.9
105.4
113.4
108.6
108.2
120.4
133.4
146.2
152.2
155.6
389.1
7.54%
3.86%
40
Revenue
¥655.1M
1.52%
1.00×
Cost of revenue
¥415.9M
1.80%
1.03×
Operating expenses
¥85.49M
0.97%
0.95×
Goodwill & intangibles
17.70%
Return on capital
150.11%
Spread over hurdle
143.18%