40.96
Revenue¥M
383.1
384.6
377.4
383.2
393.5
387.8
391.6
391.3
386.3
394.7
42.55
0.06%
0.21%
64
14.62
Revenue growth%
9.64
9.32
11.45
9.25
10.29
11.40
10.29
10.13
10.60
8.90
3.49
10.29
10.21
29
28.34
Gross margin%
25.36
22.88
23.74
20.81
18.43
21.30
19.59
18.78
19.28
21.58
19.37
19.59
21.05
64
29.91
Operating margin%
20.91
22.27
24.30
26.61
24.70
25.25
22.50
19.58
18.79
16.81
24.75
19.58
22.38
25
28.43
Net margin%
6.40
4.16
5.28
3.72
5.38
3.17
4.36
4.42
2.10
1.40
16.22
3.17
4.26
13
14.82
P/E ratio (avg)x
31.68
27.97
30.48
34.05
34.78
37.09
37.16
37.10
38.86
41.39
10.48
37.16
35.93
84
30.44
EV/EBITx
22.39
26.29
25.78
25.54
25.35
29.84
31.90
31.57
34.47
33.13
32.73
31.90
28.06
67
9.62
FCF yield (avg)%
4.31
4.97
5.99
7.70
5.79
3.82
2.66
0.40
0.40
0.63
18.47
0.63
4.07
81
20.87
FCF margin%
28.26
30.81
28.01
25.26
23.51
25.13
23.61
26.34
24.35
23.17
22.29
24.35
25.19
48
1.380
FCF / Net incomex
1.334
1.581
1.693
1.708
1.718
1.868
2.256
2.664
2.793
2.875
1.443
2.664
1.793
26
19.33
ROIC%
7.86
6.36
7.87
8.22
7.72
7.61
6.47
8.27
8.78
6.51
22.07
7.61
7.79
94
12.11
Return on equity%
19.08
20.49
18.70
17.19
17.11
14.41
11.76
9.71
8.47
9.40
13.54
9.71
15.76
84
12.17
Return on assets%
15.72
16.25
17.01
17.28
16.32
17.42
16.86
15.79
13.71
11.68
8.52
15.79
16.29
59
2.41
EPS¥
3.88
3.95
4.34
4.15
4.17
4.88
5.46
6.23
7.20
8.29
2.54
14.75%
9.54%
—
21.66
EPS growth%
17.63
18.65
16.72
18.17
15.73
16.25
13.56
11.98
11.64
9.75
29.68
11.98
15.99
20
3.13
Bookvalue per sh¥
1.49
1.51
1.51
1.70
1.80
1.85
2.21
2.57
2.54
2.87
0.53
9.75%
7.40%
—
0.51
FCF per share¥
1.81
1.66
1.59
1.68
1.80
1.68
1.48
1.35
1.44
1.28
2.49
(6.58%)
(4.25%)
—
2.06
Dividend per sh¥
1.21
1.16
1.07
1.16
1.09
1.16
1.11
0.98
0.93
0.86
3.17
(4.72%)
(2.74%)
—
23.21
Div yield (avg)%
11.11
11.13
10.97
11.91
14.54
15.69
13.75
13.24
14.14
14.68
20.58
14.14
13.49
65
5.77
Payout ratio%
8.11
10.31
7.74
6.05
3.07
1.40
3.35
2.36
4.90
2.67
16.22
2.67
4.13
86
106.1
Shares (diluted)M
104.7
108.8
103.7
98.27
90.51
83.05
77.84
77.30
82.57
87.02
108.5
(0.78%)
(1.17%)
34
26.79
Buyback yield%
14.16
14.87
11.88
14.51
15.95
13.90
13.90
16.50
17.06
19.92
3.27
16.50
14.69
82
1.319
D/E ratiox
0.190
0.192
0.195
0.184
0.197
0.189
0.202
0.220
0.207
0.230
0.103
0.207
0.196
63
314.9
Enterprise value¥M
379.1
386.7
363.2
369.3
413.3
462.5
432.9
442.1
460.1
477.4
453.5
2.92%
2.33%
30
66.73
LT debt¥M
332.3
337.7
301.4
290.5
292.2
265.6
241.8
216.9
196.9
208.4
183.1
(6.53%)
(3.95%)
47
Revenue
¥394.7M
0.21%
1.00×
Cost of revenue
¥238.9M
(0.01%)
0.98×
Operating expenses
¥72.87M
0.48%
1.03×