156.0
Revenue¥M
595.8
606.5
605.0
599.4
586.5
583.9
579.2
571.2
571.9
572.4
172.5
(0.49%)
(0.64%)
25
12.45
Revenue growth%
21.50
20.16
22.94
20.25
18.31
19.86
21.94
23.13
25.35
27.85
7.69
23.13
21.72
37
26.34
Gross margin%
23.29
25.80
28.74
26.74
26.96
25.71
25.47
28.28
29.87
30.51
4.81
28.28
26.85
20
6.74
Operating margin%
25.31
23.67
26.04
25.17
24.51
24.88
27.56
24.64
23.37
23.95
28.94
24.64
24.76
95
26.46
Net margin%
18.86
17.98
18.64
18.61
20.21
17.22
18.59
19.81
17.98
19.89
15.02
18.59
18.62
36
34.08
P/E ratio (avg)x
24.52
27.77
33.60
33.82
39.99
47.08
46.32
53.40
63.71
69.07
37.99
53.40
43.16
36
28.83
EV/EBITx
23.08
22.30
24.72
28.31
32.65
31.42
30.03
32.15
34.98
34.64
10.02
32.15
30.72
66
29.72
FCF yield (avg)%
5.33
2.44
1.03
3.88
6.39
7.36
5.10
2.74
2.82
2.94
17.75
2.94
3.41
83
21.43
FCF margin%
25.63
24.42
26.03
27.59
29.64
27.42
26.38
27.50
24.95
25.95
16.46
26.38
26.21
20
0.443
FCF / Net incomex
0.796
0.842
0.818
0.845
0.932
0.925
1.001
0.930
0.937
0.892
0.721
0.930
0.908
94
23.12
ROIC%
18.64
21.61
20.13
20.77
23.11
22.82
25.41
25.25
23.59
23.26
20.66
23.59
22.96
19
4.63
Return on equity%
32.90
32.91
30.70
28.89
30.19
32.45
35.35
37.43
38.82
38.51
22.04
37.43
32.91
77
14.03
Return on assets%
17.58
19.44
20.81
21.04
23.25
25.54
25.77
27.87
27.66
27.87
24.84
27.66
24.40
47
0.79
EPS¥
0.63
0.61
0.64
0.61
0.66
0.64
0.70
0.72
0.73
0.76
0.87
2.84%
2.78%
—
18.56
EPS growth%
12.48
12.66
14.60
15.77
16.96
16.34
18.16
18.62
15.65
13.30
8.91
16.34
15.71
39
0.57
Bookvalue per sh¥
0.72
0.81
0.89
1.05
1.04
1.07
1.01
1.03
1.11
1.18
0.37
2.58%
5.78%
—
0.14
FCF per share¥
0.17
0.18
0.20
0.18
0.19
0.18
0.18
0.18
0.18
0.18
0.65
(1.33%)
0.29%
—
0.75
Dividend per sh¥
0.74
0.83
0.85
0.95
0.95
1.14
1.37
1.55
1.68
1.69
0.57
12.22%
10.30%
—
4.58
Div yield (avg)%
5.81
5.68
5.07
5.47
4.91
7.58
9.15
10.40
9.13
11.40
22.59
9.15
6.69
23
19.27
Payout ratio%
7.61
7.80
5.37
6.43
8.72
11.69
9.34
8.61
11.00
11.66
20.59
11.00
8.67
45
0.528
Shares (diluted)B
0.682
0.681
0.767
0.883
0.920
0.937
1.002
1.169
1.192
1.155
0.519
4.66%
5.97%
67
22.52
Buyback yield%
12.65
15.32
17.99
20.96
19.11
17.28
19.79
19.72
20.03
22.14
4.67
19.79
19.41
74
1.362
D/E ratiox
1.229
1.351
1.261
1.222
1.357
1.489
1.566
1.582
1.618
1.827
1.165
1.582
1.423
19
429.3
Enterprise value¥M
550.1
608.4
657.7
617.7
708.0
703.4
721.3
733.1
682.9
692.9
588.2
(0.43%)
2.00%
67
39.72
LT debt¥M
263.2
278.6
294.9
318.2
375.7
387.4
402.0
430.0
423.1
490.7
441.1
5.49%
8.42%
65
Revenue
¥572.4M
(0.64%)
1.00×
Cost of revenue
¥368.1M
(0.69%)
1.00×
Operating expenses
¥137.7M
(0.48%)
1.02×
Cash and investments
16.02%
Goodwill & intangibles
15.88%
Spread over hurdle
(2.70%)