424.7
Revenue¥M
459.2
467.9
489.8
494.1
510.6
525.2
542.3
562.9
565.6
583.0
473.2
2.69%
2.59%
30
14.46
Revenue growth%
6.42
6.19
5.40
5.08
2.27
0.40
2.15
3.49
1.34
2.44
5.75
2.15
2.97
30
29.58
Gross margin%
18.25
19.43
16.80
18.80
19.25
19.21
17.19
16.64
18.24
19.08
26.92
18.24
18.53
55
18.52
Operating margin%
11.84
12.15
11.08
8.17
7.36
5.79
5.55
2.87
3.17
0.44
22.54
3.17
6.57
7
24.72
Net margin%
23.71
26.65
27.08
24.18
23.87
25.25
25.84
26.30
24.33
23.80
13.13
25.25
24.79
39
17.27
P/E ratio (avg)x
18.89
20.51
21.49
20.44
23.29
23.54
22.67
23.43
23.08
24.15
16.50
23.43
22.88
57
8.936
EV/EBITx
26.01
23.65
20.93
20.15
22.52
20.21
18.57
19.03
19.65
17.46
31.13
19.03
20.18
87
26.24
FCF yield (avg)%
11.41
13.96
15.96
15.06
13.19
11.80
10.09
11.59
9.10
9.88
23.94
10.09
11.70
68
25.67
FCF margin%
24.38
22.56
25.28
22.53
19.75
22.00
24.32
22.34
20.90
18.99
15.17
22.00
22.43
11
1.551
FCF / Net incomex
1.036
1.144
1.296
1.476
1.482
1.471
1.771
1.763
1.802
1.948
1.600
1.771
1.479
34
10.60
ROIC%
7.77
7.46
8.88
7.50
10.46
12.99
12.41
10.27
11.41
13.83
29.87
12.41
10.36
14
23.36
Return on equity%
14.16
12.97
10.44
10.56
11.57
8.87
7.41
4.89
3.53
0.88
24.23
4.89
9.65
9
18.82
Return on assets%
26.08
26.24
27.66
26.85
25.59
26.42
28.10
29.95
32.81
32.79
28.03
29.95
27.26
17
1.50
EPS¥
8.52
8.32
7.78
8.74
10.18
10.92
11.87
11.12
11.55
12.29
1.63
3.84%
3.83%
—
28.35
EPS growth%
10.58
10.14
10.13
7.46
4.73
3.78
5.85
6.23
3.57
0.92
8.88
3.78
6.04
15
5.41
Bookvalue per sh¥
3.88
4.07
4.16
4.24
4.34
3.81
4.01
3.55
3.04
2.73
1.26
(8.84%)
(3.31%)
—
1.11
FCF per share¥
3.27
3.15
3.20
3.34
3.32
3.86
4.14
4.32
4.41
4.61
2.88
6.78%
3.22%
—
3.88
Dividend per sh¥
1.81
1.99
2.20
2.33
2.54
2.57
2.91
2.70
2.72
2.56
4.83
0.17%
3.73%
—
29.84
Div yield (avg)%
27.49
26.74
24.70
22.08
21.67
20.02
19.45
20.04
17.26
16.58
25.45
19.45
20.85
55
28.71
Payout ratio%
19.59
17.04
15.64
18.37
17.38
15.06
16.34
17.11
15.17
16.24
15.10
16.24
16.69
70
85.69
Shares (diluted)M
144.5
143.8
143.1
143.6
140.0
142.6
151.1
165.2
161.8
181.5
86.97
5.34%
4.02%
11
8.69
Buyback yield%
7.89
10.06
8.08
5.28
5.50
4.32
5.45
7.60
8.60
8.89
9.66
7.60
7.74
45
1.728
D/E ratiox
1.430
1.379
1.252
1.329
1.400
1.392
1.487
1.486
1.614
1.684
0.683
1.487
1.415
34
560.9
Enterprise value¥M
67.84
74.64
76.24
89.66
96.16
94.23
105.9
117.2
123.6
118.2
238.6
4.21%
6.21%
58
563.3
LT debt¥M
493.8
490.7
491.0
504.0
552.2
652.5
656.5
762.9
873.9
959.3
71.45
11.68%
6.57%
13
Revenue
¥583.0M
2.59%
1.00×
Cost of revenue
¥288.0M
2.72%
1.01×
Operating expenses
¥119.7M
2.40%
0.98×
Goodwill & intangibles
16.83%
Spread over hurdle
41.44%