326.3
Revenue¥M
239.3
246.7
248.1
256.6
258.2
259.4
264.9
265.6
277.5
285.8
333.8
2.06%
2.08%
22
25.13
Revenue growth%
10.07
7.81
4.83
6.90
5.55
3.20
5.52
5.54
5.30
7.25
23.74
5.52
5.54
42
25.34
Gross margin%
26.56
25.87
27.90
30.43
27.89
26.57
24.32
24.94
23.99
22.40
2.59
24.32
26.22
29
27.08
Operating margin%
10.03
12.99
11.95
13.96
12.78
10.03
9.50
9.62
7.29
4.92
4.76
9.50
10.03
40
11.55
Net margin%
29.83
31.84
28.97
26.88
25.07
24.33
21.97
21.57
18.62
18.10
29.87
21.57
24.70
38
10.27
P/E ratio (avg)x
16.96
15.34
15.67
16.68
18.80
19.22
20.59
18.44
19.13
17.19
26.13
19.13
17.82
24
8.938
EV/EBITx
9.093
9.232
9.060
9.789
11.53
11.84
11.56
11.20
13.40
15.72
9.829
11.84
11.37
88
21.37
FCF yield (avg)%
18.51
15.71
13.78
11.73
14.09
16.27
15.28
16.20
17.93
17.49
6.00
16.27
15.95
95
24.59
FCF margin%
10.79
9.88
10.20
8.65
8.43
9.80
6.98
9.31
9.94
12.04
27.60
9.80
9.84
39
0.750
FCF / Net incomex
0.875
0.858
0.890
1.009
1.067
1.237
1.202
1.122
1.170
1.162
1.417
1.170
1.094
84
18.67
ROIC%
28.45
27.01
29.10
27.62
24.79
23.17
23.48
25.58
27.38
28.72
9.17
25.58
27.20
28
26.48
Return on equity%
17.49
20.47
22.21
22.12
23.39
26.39
26.48
25.56
24.45
23.03
20.70
25.56
23.21
69
7.76
Return on assets%
23.84
24.48
25.95
27.87
27.32
29.37
27.01
24.61
23.18
23.21
9.14
24.61
25.28
49
0.94
EPS¥
0.40
0.42
0.49
0.51
0.51
0.48
0.49
0.48
0.55
0.63
0.97
4.19%
4.69%
—
27.06
EPS growth%
12.51
13.69
14.61
12.08
10.75
9.68
8.59
7.88
6.36
6.82
11.80
7.88
10.22
94
0.84
Bookvalue per sh¥
0.30
0.31
0.32
0.38
0.36
0.42
0.43
0.44
0.48
0.48
0.28
5.96%
4.51%
—
0.64
FCF per share¥
1.73
1.95
2.16
2.27
2.61
2.69
2.91
2.91
3.50
3.61
0.41
6.76%
7.38%
—
0.25
Dividend per sh¥
0.76
0.74
0.71
0.71
0.70
0.73
0.76
0.70
0.62
0.59
0.84
(3.34%)
(2.29%)
—
22.02
Div yield (avg)%
10.12
9.39
7.64
6.52
4.29
2.86
5.59
6.13
6.28
7.86
4.00
6.13
6.40
53
4.62
Payout ratio%
20.72
18.71
16.42
18.56
15.63
17.67
18.96
18.66
18.12
18.78
9.81
18.66
18.61
57
287.5
Shares (diluted)M
255.6
258.1
241.6
260.5
250.1
273.5
285.2
264.7
240.9
232.4
290.9
(1.46%)
(1.87%)
32
16.47
Buyback yield%
15.57
17.44
14.61
11.82
14.36
15.01
17.89
15.41
16.31
13.91
22.71
15.41
15.21
23
0.930
D/E ratiox
0.694
0.719
0.849
0.865
1.046
1.254
1.324
1.547
1.782
2.018
1.690
1.547
1.150
26
148.5
Enterprise value¥M
91.53
86.22
80.85
76.53
87.12
91.44
84.23
86.32
89.16
91.36
190.4
0.95%
0.40%
79
121.1
LT debt¥M
315.1
302.4
321.0
360.5
383.7
402.1
402.8
383.4
365.5
342.9
55.97
(2.22%)
1.00%
65
Revenue
¥285.8M
2.08%
1.00×
Cost of revenue
¥181.6M
2.00%
0.99×
Operating expenses
¥29.48M
2.62%
1.05×
Return on capital
159.26%
Spread over hurdle
153.15%