264.3
Revenue¥M
284.8
287.0
289.7
297.0
296.1
300.9
297.7
299.4
299.4
299.5
274.0
0.23%
0.60%
46
13.70
Revenue growth%
26.23
25.11
27.50
25.27
22.33
22.71
25.05
23.63
26.54
25.75
26.03
25.05
25.19
91
24.34
Gross margin%
26.89
23.99
26.50
27.61
26.10
27.08
26.46
25.33
26.92
29.11
27.69
26.92
26.69
30
20.00
Operating margin%
5.05
7.39
7.20
4.34
3.81
1.46
0.40
0.40
0.40
0.40
10.70
0.40
2.63
21
19.70
Net margin%
13.26
11.26
11.98
12.96
14.81
14.23
16.74
19.08
17.91
14.97
14.63
16.74
14.52
67
7.195
P/E ratio (avg)x
37.97
35.61
40.71
47.10
45.97
48.43
46.44
53.76
57.75
65.03
15.53
53.76
46.77
11
31.99
EV/EBITx
34.05
37.76
41.38
40.48
48.89
49.94
51.93
62.49
61.29
59.79
23.75
59.79
49.42
94
10.72
FCF yield (avg)%
16.72
15.12
12.56
12.45
11.31
10.56
12.98
12.25
13.25
14.53
29.18
12.98
12.77
43
2.43
FCF margin%
3.83
5.44
2.95
2.31
4.91
2.04
1.14
0.40
2.00
2.55
11.06
2.00
2.43
32
1.791
FCF / Net incomex
0.989
1.117
1.322
1.497
1.483
1.588
1.624
1.723
1.806
2.110
1.573
1.723
1.542
78
21.95
ROIC%
17.25
18.02
19.01
16.66
16.11
13.54
10.69
11.92
14.54
12.14
17.73
12.14
15.32
12
24.97
Return on equity%
27.77
26.92
24.82
24.98
27.06
27.25
28.76
26.92
26.16
24.06
10.97
26.92
26.92
83
5.21
Return on assets%
27.44
25.14
24.76
24.02
26.30
27.15
26.94
25.99
25.49
28.47
3.08
26.94
26.14
21
0.42
EPS¥
0.68
0.68
0.81
0.82
0.88
0.95
1.02
1.18
1.16
1.15
0.44
5.65%
7.29%
—
11.30
EPS growth%
25.36
23.88
21.83
20.18
20.29
21.01
22.57
24.97
24.54
23.64
25.02
23.64
23.11
9
0.79
Bookvalue per sh¥
0.44
0.48
0.46
0.41
0.40
0.35
0.33
0.33
0.35
0.37
0.27
(1.82%)
(0.84%)
—
0.47
FCF per share¥
1.07
1.03
1.07
0.96
0.97
1.01
1.13
1.25
1.17
1.07
0.21
2.06%
0.18%
—
0.65
Dividend per sh¥
1.30
1.46
1.61
1.68
1.62
1.70
1.87
1.95
1.99
1.96
0.81
3.95%
4.59%
—
15.29
Div yield (avg)%
9.12
11.84
13.40
11.14
13.51
10.71
7.83
8.40
7.81
10.62
22.59
8.40
10.67
95
29.27
Payout ratio%
8.77
11.40
10.68
13.22
16.08
17.95
19.42
17.01
19.64
22.17
7.48
19.42
16.55
49
290.8
Shares (diluted)M
369.8
411.5
441.1
448.8
444.0
446.4
469.1
544.9
586.1
569.6
293.4
5.11%
4.18%
12
23.81
Buyback yield%
14.52
13.48
13.57
11.06
9.65
8.82
8.15
5.91
7.44
7.09
7.15
7.44
9.24
15
0.370
D/E ratiox
0.903
1.019
1.115
1.268
1.471
1.735
1.984
2.053
2.388
2.500
0.642
2.053
1.603
54
120.2
Enterprise value¥M
215.3
213.2
213.7
206.7
213.2
229.3
234.0
262.7
281.8
320.1
64.73
8.46%
5.04%
45
119.6
LT debt¥M
49.11
47.21
44.11
47.13
44.08
43.85
44.01
41.50
37.82
38.25
198.7
(2.80%)
(2.43%)
53
Revenue
¥299.5M
0.60%
1.00×
Cost of revenue
¥209.6M
0.60%
1.00×
Operating expenses
¥45.37M
1.85%
1.13×
Cash and investments
16.37%
Spread over hurdle
(0.28%)