591.1
Revenue¥M
626.8
639.7
655.5
663.8
655.8
643.6
649.5
637.0
655.4
643.3
638.5
(0.38%)
0.30%
64
28.61
Revenue growth%
22.45
23.94
23.83
26.78
25.35
25.08
26.92
24.55
27.26
28.28
7.31
26.92
25.21
91
12.97
Gross margin%
20.42
22.85
21.41
19.99
17.47
16.93
15.65
18.03
17.60
19.82
24.22
17.60
18.93
56
9.21
Operating margin%
22.50
19.94
17.67
19.18
18.84
20.05
19.58
17.83
19.11
19.52
11.52
19.52
19.35
79
27.32
Net margin%
9.88
11.15
13.50
15.74
16.06
15.27
17.69
20.17
22.15
21.35
26.20
20.17
15.90
13
6.852
P/E ratio (avg)x
6.195
6.828
7.159
7.514
7.911
8.823
9.429
10.47
11.64
12.87
24.40
10.47
8.367
64
8.881
EV/EBITx
15.15
14.45
14.56
14.17
13.51
12.55
11.71
10.85
10.65
10.41
21.23
10.85
13.03
85
19.23
FCF yield (avg)%
29.18
31.78
30.30
27.41
27.99
27.67
28.89
26.23
26.79
25.48
10.45
26.79
27.83
43
6.20
FCF margin%
14.22
12.51
13.38
14.09
14.97
16.63
17.14
17.14
16.27
14.97
16.41
16.63
14.97
53
0.588
FCF / Net incomex
0.918
1.019
1.097
1.227
1.302
1.368
1.360
1.264
1.199
1.165
0.888
1.264
1.213
83
3.19
ROIC%
19.76
21.58
21.45
19.32
18.03
16.95
17.65
17.01
18.94
19.41
21.15
17.65
19.13
8
7.73
Return on equity%
19.13
20.92
22.02
19.60
20.60
19.29
22.08
22.07
20.15
18.59
28.58
20.15
20.38
75
21.31
Return on assets%
27.23
26.61
27.35
27.39
30.03
32.62
30.00
31.25
33.77
34.27
17.20
32.62
30.01
43
0.56
EPS¥
0.45
0.41
0.39
0.35
0.37
0.38
0.38
0.35
0.36
0.36
0.62
(0.31%)
(1.65%)
—
8.73
EPS growth%
19.09
21.11
21.91
24.87
23.32
25.12
23.20
24.88
22.98
25.39
3.96
24.88
23.26
77
1.25
Bookvalue per sh¥
0.78
0.80
0.75
0.78
0.85
0.93
0.98
0.84
0.92
0.95
1.35
2.15%
1.69%
—
0.95
FCF per share¥
0.98
1.02
0.94
0.82
0.86
0.75
0.65
0.71
0.70
0.62
1.25
(6.15%)
(5.83%)
—
0.77
Dividend per sh¥
1.20
1.27
1.21
1.15
1.28
1.31
1.53
1.67
1.71
1.81
0.24
7.18%
5.16%
—
12.52
Div yield (avg)%
16.68
19.55
22.13
20.84
23.66
23.57
23.47
20.70
21.42
19.14
11.94
21.42
21.13
24
25.20
Payout ratio%
26.88
29.53
29.40
31.11
31.34
33.68
36.43
38.52
41.23
41.21
15.67
38.52
32.51
14
184.6
Shares (diluted)M
260.8
255.8
266.6
303.0
281.4
294.9
319.8
300.1
325.7
301.0
191.1
1.35%
2.41%
76
11.71
Buyback yield%
11.71
12.94
14.96
15.00
12.64
10.58
12.55
10.45
8.81
10.60
4.39
10.58
12.13
84
0.139
D/E ratiox
1.896
1.978
1.977
1.862
1.729
1.850
2.098
2.183
2.287
2.586
0.302
2.183
1.977
61
0.657
Enterprise value¥B
0.626
0.720
0.794
0.762
0.824
0.932
0.957
0.908
1.045
1.169
0.294
7.24%
5.90%
63
0.467
LT debt¥B
0.734
0.884
1.000
1.075
1.149
1.176
1.155
1.356
1.559
1.655
0.741
7.57%
9.51%
31
Revenue
¥643.3M
0.30%
1.00×
Cost of revenue
¥294.6M
0.34%
1.00×
Operating expenses
¥130.3M
0.38%
1.01×
Spread over hurdle
11.88%