88.77
Revenue¥M
616.6
631.4
642.2
635.8
633.8
656.8
659.9
667.3
684.3
689.6
97.05
1.70%
1.51%
57
12.44
Revenue growth%
15.51
15.34
13.25
14.12
15.59
15.31
16.93
15.53
17.45
16.69
5.61
16.69
15.52
83
11.62
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.56
0.40
5.44
0.40
0.40
54
27.97
Operating margin%
24.06
26.46
29.30
26.83
24.95
23.45
24.08
24.88
24.44
24.48
25.38
24.44
24.68
11
22.22
Net margin%
29.88
32.25
32.23
29.79
31.50
32.27
34.89
35.56
37.42
35.12
18.46
35.12
32.26
20
19.01
P/E ratio (avg)x
27.27
27.45
29.45
27.99
28.04
26.21
28.65
29.66
28.12
26.77
18.19
28.12
28.02
5
14.11
EV/EBITx
35.66
39.37
47.22
52.98
63.28
74.00
87.68
104.0
125.0
150.3
33.18
104.0
68.64
90
8.14
FCF yield (avg)%
11.46
11.85
9.16
6.50
8.49
7.56
8.35
11.22
9.37
7.51
9.01
8.35
8.83
6
10.71
FCF margin%
10.21
9.71
6.95
9.27
11.76
10.05
10.27
7.41
4.50
5.83
24.56
7.41
9.49
39
0.562
FCF / Net incomex
2.279
2.166
2.212
2.484
2.524
2.754
2.786
2.697
2.865
3.331
0.205
2.786
2.610
63
29.38
ROIC%
15.57
17.02
15.64
15.41
16.83
18.46
16.09
13.79
11.28
12.58
28.83
13.79
15.61
71
26.62
Return on equity%
15.25
18.11
19.74
20.63
20.77
19.04
17.32
15.41
12.72
11.60
26.56
15.41
17.72
85
22.86
Return on assets%
20.07
21.63
22.62
23.27
23.89
25.99
25.28
27.10
26.99
28.19
12.04
26.99
24.58
66
0.07
EPS¥
0.31
0.36
0.34
0.39
0.46
0.54
0.53
0.56
0.65
0.75
0.07
10.39%
9.18%
—
4.85
EPS growth%
9.12
11.07
10.99
10.29
12.89
15.28
17.28
20.03
18.15
17.07
27.97
17.28
14.08
75
0.24
Bookvalue per sh¥
0.28
0.30
0.32
0.35
0.40
0.41
0.43
0.48
0.53
0.50
0.11
4.89%
7.06%
—
0.08
FCF per share¥
0.19
0.17
0.19
0.19
0.21
0.20
0.22
0.21
0.20
0.22
0.34
1.20%
1.03%
—
0.15
Dividend per sh¥
0.29
0.25
0.26
0.27
0.28
0.30
0.28
0.30
0.27
0.27
0.30
(0.97%)
(0.49%)
—
13.27
Div yield (avg)%
0.40
3.01
0.89
2.80
3.02
3.18
0.40
0.40
0.40
0.40
6.56
0.40
0.65
92
26.59
Payout ratio%
4.61
5.38
7.46
8.18
7.03
8.93
7.86
10.48
11.55
9.92
8.87
9.92
8.02
74
1.460
Shares (diluted)B
1.986
2.100
2.306
2.254
2.264
2.568
2.762
2.772
3.017
3.257
1.482
7.54%
6.58%
37
20.31
Buyback yield%
7.10
9.30
12.15
13.07
14.21
12.74
15.55
12.71
10.88
13.55
13.27
12.74
12.72
33
1.764
D/E ratiox
0.351
0.392
0.380
0.389
0.445
0.474
0.430
0.445
0.499
0.470
0.604
0.470
0.437
81
646.1
Enterprise value¥M
479.0
465.5
488.6
513.0
485.3
493.3
494.6
532.9
587.3
677.0
550.5
6.89%
3.07%
55
158.7
LT debt¥M
96.36
99.82
101.9
114.3
106.4
109.4
116.8
118.6
129.0
137.8
146.9
5.30%
4.97%
18
Revenue
¥689.6M
1.51%
1.00×
Cost of revenue
¥314.3M
1.49%
1.00×
Operating expenses
¥156.3M
1.63%
1.01×
Goodwill & intangibles
19.46%
Spread over hurdle
14.54%