64.30
Revenue¥M
421.5
430.7
430.7
422.1
430.2
430.4
435.4
442.7
441.2
436.5
70.11
0.29%
0.59%
41
6.83
Revenue growth%
13.55
12.27
10.52
10.59
8.44
11.18
10.16
8.41
9.14
11.08
24.24
10.16
10.55
72
26.10
Gross margin%
25.05
22.62
20.99
23.95
23.97
26.76
26.01
23.18
22.68
25.59
9.88
25.59
23.96
76
2.27
Operating margin%
22.51
22.28
21.49
21.55
24.04
26.47
25.45
22.62
21.71
19.38
9.74
22.62
22.40
9
13.88
Net margin%
6.21
4.47
1.52
0.40
2.29
4.05
3.36
5.98
4.15
7.14
4.57
4.15
4.10
45
19.34
P/E ratio (avg)x
38.12
36.51
33.57
30.74
31.88
32.72
33.82
37.73
42.05
37.74
16.31
37.73
35.17
85
25.72
EV/EBITx
14.59
17.41
18.68
21.18
24.64
23.97
26.83
28.85
34.55
40.80
37.76
28.85
24.30
41
26.41
FCF yield (avg)%
13.82
13.96
16.55
18.91
18.35
20.73
22.01
22.51
23.26
25.13
6.25
22.51
19.82
44
17.36
FCF margin%
7.56
6.63
4.22
1.40
2.10
4.75
2.52
3.02
2.11
3.53
12.93
3.02
3.28
71
0.635
FCF / Net incomex
0.989
1.041
1.025
1.168
1.115
1.171
1.200
1.379
1.271
1.456
0.467
1.271
1.169
78
15.60
ROIC%
5.50
7.53
5.62
3.32
0.62
1.68
4.01
5.64
5.51
6.47
23.58
5.51
5.50
71
2.48
Return on equity%
8.63
5.77
4.09
3.11
0.71
0.40
0.40
0.40
0.40
0.40
20.94
0.40
0.56
21
22.42
Return on assets%
14.10
12.51
11.41
8.60
9.50
11.74
14.50
12.29
13.86
15.20
20.63
13.86
12.40
42
1.35
EPS¥
0.99
1.01
1.07
1.01
1.00
1.04
1.04
1.14
1.29
1.46
1.41
7.95%
4.66%
—
15.14
EPS growth%
18.28
18.34
15.52
17.88
19.84
19.75
19.70
16.86
15.36
14.88
11.69
16.86
18.08
34
0.54
Bookvalue per sh¥
1.84
2.09
1.98
2.17
2.13
2.31
2.18
2.37
2.34
2.25
1.39
1.08%
2.69%
—
1.62
FCF per share¥
0.71
0.62
0.64
0.63
0.59
0.52
0.45
0.42
0.46
0.42
1.58
(6.45%)
(4.69%)
—
1.33
Dividend per sh¥
2.76
2.96
3.12
3.26
3.63
4.23
4.54
4.63
4.60
4.45
1.63
4.16%
6.53%
—
26.23
Div yield (avg)%
10.30
10.91
10.75
7.80
10.32
12.49
12.42
11.61
8.80
7.34
19.40
11.61
10.53
13
21.04
Payout ratio%
19.56
19.37
16.85
15.22
16.78
15.49
13.52
14.87
14.74
15.93
19.67
14.87
15.71
42
102.6
Shares (diluted)M
87.13
84.80
75.79
71.04
69.36
73.58
75.03
80.04
89.12
79.91
102.6
2.87%
(2.04%)
75
15.84
Buyback yield%
5.01
6.33
9.02
7.51
8.74
10.40
10.23
9.72
12.08
11.88
6.23
10.40
9.37
61
1.245
D/E ratiox
2.799
2.678
3.048
3.474
4.041
4.576
5.221
6.112
6.807
6.688
1.058
6.112
4.308
95
0.104
Enterprise value¥B
0.470
0.462
0.467
0.506
0.539
0.529
0.603
0.727
0.853
1.026
0.158
13.75%
10.20%
46
316.6
LT debt¥M
412.3
481.9
533.2
529.7
555.0
526.2
538.8
510.7
558.3
651.3
235.9
3.25%
6.17%
50
Revenue
¥436.5M
0.59%
1.00×
Cost of revenue
¥193.4M
0.63%
1.00×
Operating expenses
¥101.0M
0.53%
0.99×
Spread over hurdle
69.91%