151.1
Revenue¥M
534.9
542.2
552.3
549.8
544.3
546.2
544.4
548.8
542.2
540.4
160.7
(0.14%)
0.44%
27
20.94
Revenue growth%
15.12
15.44
15.19
14.81
16.77
19.17
18.09
15.50
15.77
13.32
2.80
15.77
15.47
66
6.28
Gross margin%
31.27
29.26
27.70
28.20
29.40
30.81
32.04
33.43
36.15
38.89
9.82
33.43
31.04
45
8.40
Operating margin%
11.30
12.82
11.64
12.96
10.51
9.26
8.10
10.17
10.03
10.12
11.99
10.03
10.34
16
9.07
Net margin%
30.79
31.61
33.19
35.65
32.77
33.90
36.22
33.31
31.99
34.87
3.74
33.90
33.25
33
12.83
P/E ratio (avg)x
50.27
59.26
63.56
72.62
82.36
99.21
107.6
118.0
133.5
156.6
32.62
118.0
90.78
51
23.15
EV/EBITx
30.14
31.51
29.50
27.23
30.49
31.36
35.65
34.67
31.69
34.33
7.909
34.33
31.44
14
6.96
FCF yield (avg)%
24.94
22.17
21.82
21.30
20.38
22.01
23.32
24.02
26.19
28.62
8.04
24.02
22.75
90
15.06
FCF margin%
12.76
14.80
14.12
14.20
11.40
13.94
12.04
10.72
9.55
8.53
3.48
10.72
12.40
70
0.514
FCF / Net incomex
0.571
0.565
0.666
0.677
0.789
0.797
0.857
0.978
1.136
1.176
1.607
0.978
0.793
65
28.14
ROIC%
14.30
13.11
13.06
10.55
13.26
13.04
11.90
13.51
10.54
8.68
6.21
11.90
13.05
38
21.27
Return on equity%
23.43
24.45
23.16
20.33
17.95
19.12
18.79
20.39
18.99
21.52
13.81
19.12
20.36
85
17.19
Return on assets%
9.31
8.93
11.70
11.70
14.23
12.69
13.78
11.88
10.73
9.67
3.88
11.88
11.70
47
0.23
EPS¥
0.21
0.20
0.22
0.22
0.24
0.22
0.24
0.26
0.28
0.25
0.25
1.05%
1.35%
—
29.92
EPS growth%
5.21
4.41
6.64
7.18
4.61
4.76
2.54
0.51
0.40
0.40
24.34
0.51
4.51
57
0.41
Bookvalue per sh¥
0.34
0.32
0.31
0.34
0.33
0.39
0.41
0.39
0.45
0.47
0.14
7.47%
4.68%
—
0.39
FCF per share¥
0.78
0.94
1.07
1.26
1.47
1.45
1.69
1.64
1.70
1.87
0.51
4.99%
10.60%
—
0.67
Dividend per sh¥
0.31
0.31
0.27
0.25
0.23
0.21
0.23
0.24
0.23
0.25
0.14
1.68%
(1.14%)
—
13.89
Div yield (avg)%
14.26
12.32
14.59
12.07
11.09
10.91
13.62
16.52
16.33
17.09
21.23
16.33
13.94
37
13.47
Payout ratio%
31.43
31.97
33.45
36.06
34.54
32.33
34.04
33.90
31.24
30.45
12.82
32.33
32.89
94
0.409
Shares (diluted)B
0.664
0.719
0.712
0.724
0.792
0.892
0.894
1.030
0.977
1.070
0.405
6.22%
4.97%
23
20.59
Buyback yield%
20.53
21.39
21.19
20.99
18.63
16.49
16.79
16.83
14.33
16.91
4.98
16.79
17.77
87
0.246
D/E ratiox
0.734
0.639
0.567
0.490
0.470
0.409
0.439
0.408
0.347
0.342
1.196
0.408
0.455
11
0.366
Enterprise value¥B
0.726
0.733
0.857
0.869
0.999
1.117
1.278
1.509
1.664
1.959
0.053
14.40%
10.71%
74
0.099
LT debt¥B
0.639
0.707
0.806
0.978
0.978
1.032
1.102
1.297
1.358
1.442
0.466
8.09%
8.30%
75
Revenue
¥540.4M
0.44%
1.00×
Cost of revenue
¥378.3M
0.44%
1.00×
Operating expenses
¥97.00M
(0.04%)
0.95×
Cash and investments
14.27%
Spread over hurdle
(0.92%)