83.88
Revenue¥M
319.9
326.7
330.2
335.5
340.3
339.8
350.6
348.4
343.4
346.0
86.66
0.33%
0.71%
49
24.60
Revenue growth%
18.44
19.58
19.17
16.44
18.15
19.48
21.48
22.31
23.44
25.05
27.61
22.31
19.53
51
6.82
Gross margin%
6.59
6.26
5.74
4.64
2.70
0.40
0.40
0.40
2.08
0.69
24.55
0.40
2.39
8
27.29
Operating margin%
21.37
23.74
22.07
19.13
19.85
17.62
19.53
21.28
21.91
20.90
10.67
20.90
21.09
84
3.07
Net margin%
30.39
30.82
31.27
34.21
33.03
31.18
30.68
29.27
26.66
27.87
7.93
29.27
30.75
44
25.90
P/E ratio (avg)x
10.97
10.65
10.97
12.32
12.07
11.07
12.41
13.14
14.15
13.68
7.498
13.14
12.20
93
15.02
EV/EBITx
28.40
30.75
30.53
31.81
33.67
31.53
33.65
33.09
35.49
38.62
36.86
33.65
32.45
89
6.21
FCF yield (avg)%
11.30
9.38
8.93
8.61
8.12
10.48
10.34
8.09
9.23
11.39
10.88
10.34
9.30
82
19.60
FCF margin%
19.63
21.02
22.21
21.06
20.99
22.93
20.58
19.82
20.31
20.97
25.24
20.58
20.98
18
0.906
FCF / Net incomex
0.672
0.738
0.731
0.750
0.910
1.045
1.057
1.114
1.130
1.310
1.679
1.114
0.977
82
15.03
ROIC%
12.43
14.40
15.08
14.95
16.86
19.53
16.79
13.88
15.22
17.15
26.86
16.79
15.15
60
25.45
Return on equity%
24.13
26.69
27.12
29.11
29.36
29.75
27.11
28.75
30.51
28.06
18.65
28.75
28.41
13
2.14
Return on assets%
12.54
10.86
7.97
7.18
9.04
9.14
7.48
7.72
7.05
6.57
3.51
7.48
7.84
79
2.14
EPS¥
0.61
0.53
0.57
0.57
0.50
0.44
0.47
0.43
0.44
0.40
2.32
(4.49%)
(4.82%)
—
4.79
EPS growth%
12.63
13.15
12.30
14.26
13.05
12.86
9.89
11.08
8.94
8.87
27.09
9.89
12.46
6
1.56
Bookvalue per sh¥
3.24
3.28
3.44
3.58
3.38
3.28
3.77
4.14
4.62
4.28
1.90
4.83%
2.29%
—
0.47
FCF per share¥
1.95
1.77
1.65
1.83
1.64
1.77
1.60
1.55
1.49
1.46
1.63
(2.34%)
(1.96%)
—
0.85
Dividend per sh¥
2.78
3.15
2.95
2.90
3.01
3.22
3.40
3.20
3.49
4.01
1.05
5.86%
4.57%
—
6.48
Div yield (avg)%
22.66
22.85
25.59
27.98
26.76
24.78
27.60
25.49
26.41
26.21
19.39
26.21
25.90
73
13.98
Payout ratio%
10.76
12.48
13.80
15.79
16.76
16.01
15.88
15.58
15.35
17.69
12.48
15.88
15.68
69
78.57
Shares (diluted)M
87.24
91.15
98.40
94.55
96.59
108.0
114.1
110.8
114.2
123.2
77.38
5.00%
3.65%
72
9.82
Buyback yield%
31.88
29.45
27.45
27.67
29.51
30.31
28.92
26.11
26.51
28.94
10.88
28.92
28.93
75
0.653
D/E ratiox
0.897
0.938
1.021
1.094
1.115
1.137
1.096
1.113
1.030
1.064
1.726
1.096
1.079
31
242.0
Enterprise value¥M
509.8
550.2
536.8
501.7
469.9
519.4
497.0
503.0
510.0
515.7
423.8
1.88%
0.88%
56
124.8
LT debt¥M
359.8
392.1
463.8
450.4
440.8
419.6
473.9
463.1
536.9
583.2
471.3
5.76%
6.47%
18
Revenue
¥346.0M
0.71%
1.00×
Cost of revenue
¥217.6M
0.93%
1.02×
Operating expenses
¥68.00M
0.44%
0.97×
Cash and investments
18.41%
Spread over hurdle
(2.75%)