755.4
Revenue¥M
766.5
790.7
794.4
791.4
785.1
807.4
837.8
859.2
856.1
855.8
804.4
1.74%
1.26%
41
26.04
Revenue growth%
9.41
7.10
7.92
8.74
6.11
3.21
3.26
3.72
3.66
2.08
15.65
3.26
4.92
44
17.60
Gross margin%
16.04
13.20
15.13
16.06
16.91
17.61
18.56
20.71
19.76
20.79
14.22
19.76
17.26
58
12.02
Operating margin%
8.55
9.21
7.24
8.74
7.82
10.63
10.64
13.30
13.24
13.75
15.60
13.24
9.92
58
23.29
Net margin%
2.57
2.04
2.85
2.85
2.47
1.96
0.40
0.40
1.46
1.98
12.51
1.46
2.01
25
37.56
P/E ratio (avg)x
26.60
30.19
28.69
27.51
29.96
32.71
35.67
36.48
39.26
42.42
19.87
36.48
31.45
18
13.26
EV/EBITx
23.95
26.13
23.12
25.09
25.58
22.93
24.69
24.15
24.22
25.99
22.48
24.22
24.46
32
18.18
FCF yield (avg)%
30.19
30.24
29.55
29.73
28.57
28.17
28.65
26.26
28.45
29.30
11.93
28.45
28.97
53
8.16
FCF margin%
23.72
22.16
22.45
23.74
22.82
20.25
19.10
17.93
17.45
18.38
22.32
18.38
21.20
69
0.987
FCF / Net incomex
0.360
0.338
0.351
0.321
0.312
0.304
0.292
0.297
0.285
0.301
0.660
0.297
0.308
23
24.67
ROIC%
2.35
4.06
1.63
3.13
2.48
3.44
4.70
4.51
1.55
0.40
6.16
3.44
2.80
63
29.03
Return on equity%
26.76
29.56
28.11
29.13
27.23
27.68
29.44
30.26
29.37
30.26
19.75
29.44
29.25
78
21.87
Return on assets%
3.93
3.33
2.12
0.40
0.40
2.54
0.40
2.55
1.24
0.40
7.78
1.24
1.68
17
0.50
EPS¥
1.61
1.85
1.99
2.17
2.15
2.04
2.33
2.51
2.71
2.64
0.52
4.18%
5.72%
—
23.89
EPS growth%
25.35
27.25
25.48
23.68
22.34
20.60
18.09
18.63
16.10
17.79
27.17
18.09
21.47
83
0.22
Bookvalue per sh¥
0.48
0.52
0.53
0.59
0.59
0.52
0.52
0.46
0.46
0.51
0.36
(2.90%)
(0.36%)
—
0.74
FCF per share¥
0.27
0.25
0.25
0.26
0.23
0.23
0.23
0.23
0.24
0.26
0.89
2.39%
0.03%
—
0.57
Dividend per sh¥
0.80
0.72
0.79
0.79
0.78
0.85
0.74
0.74
0.73
0.79
0.37
0.13%
(1.35%)
—
21.02
Div yield (avg)%
30.69
28.81
31.42
32.00
33.02
33.93
34.80
32.84
33.47
32.11
13.30
33.47
32.47
72
23.98
Payout ratio%
9.12
11.09
8.30
8.42
8.01
7.71
6.06
6.23
4.11
4.85
28.57
6.06
7.86
13
487.3
Shares (diluted)M
399.6
442.1
429.9
436.3
421.1
394.4
428.5
406.3
370.3
363.4
476.2
(2.90%)
(1.82%)
39
6.47
Buyback yield%
28.27
28.01
27.13
29.07
30.27
28.69
25.73
24.45
26.54
26.34
29.35
26.34
27.57
8
0.390
D/E ratiox
0.731
0.766
0.759
0.720
0.725
0.659
0.603
0.532
0.493
0.528
1.188
0.532
0.690
21
85.60
Enterprise value¥M
420.9
491.9
490.5
553.0
608.7
678.4
681.3
661.5
673.8
676.1
993.4
2.12%
6.26%
92
831.7
LT debt¥M
553.0
563.4
578.2
665.9
662.3
717.1
778.8
897.3
846.3
926.2
481.8
6.94%
6.94%
9
Revenue
¥855.8M
1.26%
1.00×
Cost of revenue
¥599.1M
1.26%
1.00×
Operating expenses
¥104.0M
1.99%
1.07×
Spread over hurdle
(1.11%)