218.4
Revenue¥M
389.5
386.9
387.2
393.5
389.3
389.9
387.9
390.2
382.8
375.5
235.6
(0.72%)
(0.49%)
93
5.85
Revenue growth%
6.75
8.79
11.18
8.73
7.09
9.51
9.50
9.43
11.65
10.45
10.63
9.51
9.47
88
12.42
Gross margin%
30.47
29.68
31.31
28.35
30.57
30.77
29.45
27.13
29.56
27.93
10.19
29.45
29.62
92
10.62
Operating margin%
14.39
11.41
11.71
9.70
12.37
13.88
13.85
16.00
17.22
15.42
18.16
15.42
13.87
41
28.81
Net margin%
25.18
27.67
29.21
29.04
31.77
33.37
32.29
31.16
28.65
27.76
27.16
31.16
29.13
95
34.12
P/E ratio (avg)x
42.55
40.77
38.72
42.14
47.16
44.91
49.16
44.28
48.96
46.71
34.85
46.71
44.59
64
26.94
EV/EBITx
43.43
40.99
47.53
47.25
45.94
46.53
53.07
49.68
48.32
52.47
20.70
49.68
47.39
7
25.34
FCF yield (avg)%
26.15
23.64
21.77
19.99
17.45
19.70
17.84
17.70
18.39
15.82
27.97
17.84
19.04
32
14.73
FCF margin%
24.11
27.01
29.65
27.50
25.46
26.79
26.05
25.04
26.51
28.72
17.83
26.51
26.65
9
0.219
FCF / Net incomex
0.482
0.500
0.450
0.488
0.436
0.413
0.445
0.444
0.442
0.457
0.843
0.444
0.448
5
22.12
ROIC%
3.17
2.00
1.67
0.42
1.68
3.32
3.95
6.46
6.29
5.66
14.63
5.66
3.24
88
28.27
Return on equity%
11.95
13.96
15.00
13.50
13.68
12.88
12.92
13.25
11.19
9.61
17.46
12.88
13.08
76
24.02
Return on assets%
24.70
25.82
27.33
26.04
25.21
23.75
26.18
27.96
29.44
29.86
10.84
27.96
26.11
17
0.27
EPS¥
1.41
1.34
1.32
1.28
1.37
1.30
1.20
1.28
1.15
1.07
0.29
(4.89%)
(2.13%)
—
16.50
EPS growth%
5.63
4.23
3.77
1.53
0.47
0.40
1.92
2.90
5.87
2.93
17.38
2.90
2.92
58
0.49
Bookvalue per sh¥
0.89
0.90
0.97
0.91
0.86
0.93
1.08
1.02
1.19
1.29
1.02
8.55%
5.05%
—
0.59
FCF per share¥
0.84
0.75
0.70
0.69
0.69
0.69
0.71
0.63
0.69
0.67
0.89
(0.82%)
(3.23%)
—
0.48
Dividend per sh¥
0.50
0.55
0.63
0.65
0.64
0.71
0.72
0.78
0.78
0.73
0.72
2.85%
4.24%
—
12.79
Div yield (avg)%
22.90
22.10
20.54
20.40
17.45
18.62
17.00
16.86
16.60
16.52
29.59
16.86
18.03
50
2.96
Payout ratio%
5.97
5.56
3.69
4.65
4.82
3.82
3.96
2.97
1.43
0.40
25.43
2.97
3.89
9
167.6
Shares (diluted)M
156.1
175.5
178.5
200.9
198.2
230.1
263.2
284.2
273.4
272.2
159.4
6.55%
5.40%
88
17.02
Buyback yield%
26.63
28.33
29.29
28.86
27.44
28.93
29.86
31.07
28.82
30.02
6.09
29.86
28.90
32
1.291
D/E ratiox
2.056
1.991
2.041
2.090
2.297
2.214
2.297
2.723
2.662
2.892
1.249
2.662
2.256
28
270.5
Enterprise value¥M
217.8
248.6
265.8
301.5
323.9
352.5
341.0
329.0
377.8
391.9
297.5
3.88%
6.24%
78
233.4
LT debt¥M
255.7
261.1
256.0
260.0
281.7
329.1
353.4
396.4
390.3
440.4
138.5
9.35%
6.19%
34
Revenue
¥375.5M
(0.49%)
1.00×
Cost of revenue
¥189.9M
(0.10%)
1.04×
Operating expenses
¥77.79M
(1.20%)
0.93×
Spread over hurdle
15.37%