300.6
Revenue¥M
579.7
590.9
587.7
595.7
606.6
624.7
636.8
650.1
652.6
652.3
325.1
1.46%
1.09%
50
25.50
Revenue growth%
20.13
18.07
17.86
19.98
18.75
18.04
18.45
16.91
14.26
13.02
7.87
16.91
18.06
94
15.03
Gross margin%
23.11
23.46
21.29
24.04
26.04
27.91
28.64
28.75
28.29
26.06
28.87
28.29
26.05
76
14.40
Operating margin%
30.41
27.66
28.57
27.87
28.03
25.23
23.97
24.60
22.27
24.09
14.46
24.09
26.45
39
25.79
Net margin%
11.04
10.59
8.84
9.91
12.43
10.57
13.47
11.50
8.88
8.13
26.33
10.57
10.58
86
28.05
P/E ratio (avg)x
27.84
30.74
29.56
28.51
28.44
29.26
28.87
25.67
27.71
30.31
10.36
28.87
28.69
35
11.25
EV/EBITx
16.95
16.40
16.59
18.18
17.37
17.19
16.67
18.12
16.92
17.30
16.09
17.19
17.07
60
5.43
FCF yield (avg)%
27.25
25.24
22.98
23.74
23.13
23.53
25.79
23.64
21.09
23.95
12.41
23.64
23.69
20
4.09
FCF margin%
28.50
26.72
28.09
30.66
32.40
30.32
32.93
32.56
34.96
37.13
18.08
32.93
31.53
95
0.105
FCF / Net incomex
0.871
0.963
0.960
1.003
1.072
0.977
1.000
1.128
1.229
1.316
0.581
1.128
1.002
37
23.60
ROIC%
20.04
18.10
19.21
17.86
20.02
20.52
21.33
22.78
23.49
22.60
26.93
22.60
20.28
13
20.81
Return on equity%
17.17
18.53
16.82
14.27
12.84
13.39
13.95
13.42
11.23
8.30
25.53
13.39
13.68
95
3.98
Return on assets%
3.11
1.06
3.40
5.73
7.59
8.56
9.74
9.96
11.83
14.82
26.50
9.96
8.08
21
0.47
EPS¥
0.57
0.53
0.54
0.49
0.45
0.50
0.51
0.52
0.60
0.67
0.52
8.25%
2.28%
—
27.19
EPS growth%
5.60
6.08
3.63
5.73
6.92
5.22
7.78
8.91
7.38
9.69
16.10
7.78
6.50
59
1.75
Bookvalue per sh¥
0.91
0.87
0.98
0.97
1.08
1.14
1.07
1.12
1.16
1.25
0.88
3.00%
2.25%
—
1.31
FCF per share¥
2.43
2.53
2.62
3.09
3.67
4.05
4.43
4.78
5.34
6.36
0.96
11.62%
11.25%
—
1.33
Dividend per sh¥
1.11
1.24
1.23
1.39
1.48
1.45
1.55
1.53
1.71
1.73
0.79
3.20%
5.04%
—
17.32
Div yield (avg)%
15.04
15.54
14.06
17.02
14.09
12.10
11.32
11.67
11.01
8.03
26.86
11.32
13.08
54
29.37
Payout ratio%
11.94
9.06
9.41
11.95
14.01
15.28
15.96
18.54
18.77
17.56
17.64
17.56
14.65
53
132.2
Shares (diluted)M
196.2
194.2
207.0
213.1
210.3
202.2
202.0
197.1
211.4
238.7
133.6
2.57%
1.83%
27
3.02
Buyback yield%
27.28
27.26
24.39
25.50
23.92
25.47
27.19
28.71
30.56
31.75
9.93
28.71
27.23
62
0.935
D/E ratiox
0.888
0.788
0.839
0.802
0.728
0.733
0.749
0.803
0.854
0.906
0.185
0.803
0.803
48
319.3
Enterprise value¥M
343.0
360.0
324.7
290.3
298.7
325.2
346.0
350.9
373.8
379.3
35.09
4.89%
0.97%
95
329.7
LT debt¥M
50.34
48.19
54.01
58.86
62.25
66.05
71.07
74.07
71.05
78.60
637.7
4.77%
5.25%
35
Revenue
¥652.3M
1.09%
1.00×
Cost of revenue
¥399.9M
0.98%
0.99×
Operating expenses
¥105.3M
1.64%
1.06×
Goodwill & intangibles
16.50%
Spread over hurdle
54.37%