227.5
Revenue¥M
531.3
555.3
583.2
604.4
625.8
653.7
669.9
716.4
752.1
796.0
233.1
4.93%
4.72%
69
25.73
Revenue growth%
0.63
2.66
0.40
1.78
2.07
0.94
2.75
3.02
4.23
5.06
17.64
3.02
2.36
82
17.86
Gross margin%
18.96
17.54
17.84
16.12
16.35
16.88
19.71
22.56
25.20
23.46
26.13
22.56
18.40
49
28.61
Operating margin%
6.37
3.54
3.56
5.15
2.27
1.72
0.40
0.40
0.64
0.40
12.88
0.40
2.00
26
18.59
Net margin%
22.68
21.70
24.28
27.04
29.23
30.22
31.72
31.02
30.50
32.35
27.65
31.02
29.72
10
19.88
P/E ratio (avg)x
33.32
30.09
29.02
26.06
25.54
25.59
23.10
22.12
23.16
22.90
23.17
23.10
25.56
79
18.73
EV/EBITx
24.59
23.97
25.07
25.50
25.32
25.86
26.15
28.17
28.16
27.50
11.05
27.50
25.68
25
9.82
FCF yield (avg)%
2.31
2.36
0.40
0.40
2.92
2.58
2.04
0.72
1.32
0.40
10.01
1.32
1.68
13
7.73
FCF margin%
15.73
13.88
12.55
10.05
10.76
12.73
13.13
15.43
15.89
17.91
28.29
15.43
13.51
94
0.860
FCF / Net incomex
0.950
0.880
0.936
0.946
1.044
0.994
1.026
1.066
0.955
0.865
1.376
0.994
0.952
41
23.00
ROIC%
28.36
29.15
26.16
25.05
25.40
23.53
23.41
24.52
24.98
22.19
24.71
23.53
25.01
88
13.66
Return on equity%
12.75
10.54
8.11
6.21
5.03
7.62
8.23
10.86
9.25
6.33
20.84
8.23
8.17
19
13.96
Return on assets%
6.44
7.00
10.00
10.77
8.72
11.12
9.80
7.60
6.60
9.30
25.13
9.30
9.01
78
0.79
EPS¥
1.05
0.98
0.88
0.90
0.96
0.90
0.94
0.94
0.92
0.92
0.87
(0.88%)
(1.22%)
—
10.53
EPS growth%
22.55
23.55
21.88
22.11
22.86
21.66
22.55
19.85
20.54
20.49
6.74
20.54
21.99
68
0.31
Bookvalue per sh¥
0.32
0.33
0.34
0.35
0.33
0.29
0.30
0.26
0.27
0.24
1.55
(6.13%)
(2.27%)
—
0.87
FCF per share¥
1.07
1.17
1.36
1.36
1.53
1.81
1.93
2.22
2.66
2.84
0.92
13.22%
11.89%
—
0.34
Dividend per sh¥
0.30
0.29
0.32
0.30
0.27
0.26
0.25
0.24
0.26
0.23
1.22
(2.70%)
(1.45%)
—
8.47
Div yield (avg)%
13.52
10.57
11.83
11.20
13.71
14.09
11.32
11.33
12.15
11.42
18.12
11.42
11.63
70
21.74
Payout ratio%
0.40
0.40
0.73
2.98
2.13
0.40
0.75
2.93
1.01
0.40
3.99
0.75
0.74
79
264.3
Shares (diluted)M
357.7
391.7
397.4
376.4
360.5
353.7
362.4
389.7
452.3
524.1
266.1
7.77%
4.41%
73
5.09
Buyback yield%
26.55
25.14
27.44
26.08
28.32
29.71
29.53
28.78
27.30
29.20
15.47
29.20
27.88
14
0.241
D/E ratiox
0.397
0.402
0.363
0.381
0.333
0.334
0.311
0.294
0.258
0.277
1.358
0.294
0.333
49
120.3
Enterprise value¥M
534.7
483.4
514.4
560.9
507.1
437.3
383.4
342.0
322.3
348.2
755.5
(7.24%)
(5.46%)
69
506.0
LT debt¥M
402.2
351.8
338.6
361.3
308.0
320.0
332.2
326.8
317.9
324.2
528.3
1.03%
(3.72%)
83
Revenue
¥796.0M
4.72%
1.00×
Cost of revenue
¥555.2M
4.68%
1.00×
Operating expenses
¥85.25M
4.28%
0.96×
Spread over hurdle
(1.86%)