298.4
Revenue¥M
707.4
713.8
732.8
738.3
743.5
770.9
778.3
772.9
800.3
811.8
329.6
1.77%
1.47%
24
26.87
Revenue growth%
1.93
1.09
0.40
0.40
3.38
5.27
7.43
6.85
8.98
11.45
20.29
7.43
4.33
53
28.95
Gross margin%
20.27
17.70
14.92
13.59
15.98
17.93
17.98
19.02
20.62
18.03
20.29
18.03
17.96
65
23.22
Operating margin%
16.98
14.00
15.22
13.16
10.27
11.54
11.28
12.16
14.33
11.38
20.32
11.54
12.66
58
9.81
Net margin%
24.41
25.75
25.19
24.66
24.84
21.97
24.86
22.77
20.85
19.77
7.93
21.97
24.54
40
17.58
P/E ratio (avg)x
4.494
4.047
3.825
3.542
3.187
3.069
3.212
3.296
3.367
2.982
21.24
3.212
3.331
62
24.68
EV/EBITx
22.35
22.37
23.15
23.23
25.22
26.49
25.36
24.56
26.44
27.70
20.25
26.44
24.89
89
21.92
FCF yield (avg)%
2.30
5.07
5.76
6.06
6.47
8.37
5.52
8.43
6.62
5.63
24.93
6.62
5.91
36
25.15
FCF margin%
26.10
29.09
26.76
24.38
24.25
26.09
28.47
29.12
26.96
24.33
10.96
26.96
26.43
46
1.784
FCF / Net incomex
1.444
1.270
1.326
1.319
1.308
1.321
1.266
1.215
1.158
1.065
0.729
1.215
1.289
75
17.54
ROIC%
14.26
15.02
12.44
12.70
12.90
12.55
12.71
10.80
13.75
12.46
15.11
12.55
12.70
95
14.09
Return on equity%
9.91
10.96
9.78
10.29
8.85
11.47
8.66
9.91
10.71
12.78
17.66
10.71
10.10
58
15.29
Return on assets%
18.93
19.98
21.16
19.11
18.19
17.52
18.63
19.56
16.81
14.15
5.94
17.52
18.78
39
0.17
EPS¥
0.77
0.74
0.69
0.70
0.67
0.73
0.80
0.91
1.03
1.12
0.19
10.94%
3.65%
—
19.78
EPS growth%
9.45
7.98
5.42
7.65
4.85
2.99
1.25
0.40
0.40
2.48
7.64
1.25
3.92
29
0.52
Bookvalue per sh¥
0.75
0.82
0.78
0.80
0.82
0.83
0.83
0.90
0.92
0.97
0.32
3.39%
2.53%
—
0.67
FCF per share¥
1.34
1.51
1.57
1.68
2.03
2.12
2.49
2.55
2.52
2.98
0.44
7.96%
10.44%
—
0.61
Dividend per sh¥
0.75
0.87
0.82
0.89
0.87
0.86
0.97
1.04
1.12
1.17
0.78
6.06%
4.10%
—
20.25
Div yield (avg)%
28.31
28.89
30.68
29.45
28.65
29.10
26.33
28.86
30.92
28.87
23.20
28.87
28.88
66
29.31
Payout ratio%
17.58
19.66
18.86
21.72
20.44
18.57
20.25
21.23
18.27
18.24
21.36
18.57
19.26
15
295.1
Shares (diluted)M
378.3
401.2
411.5
392.6
377.2
440.7
452.5
441.3
427.7
430.4
292.6
2.68%
1.53%
42
7.00
Buyback yield%
5.63
3.38
3.87
4.13
2.94
5.69
7.36
9.60
9.28
10.71
16.28
9.28
5.66
83
1.314
D/E ratiox
0.518
0.516
0.553
0.603
0.699
0.696
0.678
0.775
0.815
0.947
1.745
0.775
0.687
60
311.8
Enterprise value¥M
364.8
354.1
335.0
355.1
383.9
391.6
368.3
362.9
336.0
375.1
245.5
(0.46%)
0.72%
66
0.457
LT debt¥B
0.511
0.558
0.656
0.714
0.714
0.840
0.943
0.977
1.029
1.127
0.643
9.54%
9.87%
19
Revenue
¥811.8M
1.47%
1.00×
Cost of revenue
¥534.2M
1.36%
0.99×
Operating expenses
¥158.8M
1.35%
0.99×
Spread over hurdle
(2.52%)