156.1
Revenue¥M
210.2
208.6
212.5
217.6
216.5
224.8
230.4
228.9
228.8
232.0
170.6
1.39%
0.97%
17
20.66
Revenue growth%
20.26
20.75
18.78
19.53
20.98
18.90
19.67
19.09
21.99
22.12
15.60
19.67
19.97
25
11.51
Gross margin%
26.28
23.28
25.08
23.60
25.19
28.11
26.80
26.07
26.69
28.36
11.26
26.80
26.17
14
17.71
Operating margin%
25.58
28.24
30.84
32.52
33.97
35.73
33.76
31.26
33.60
34.97
25.11
33.76
33.06
62
24.31
Net margin%
27.91
25.24
22.30
19.43
20.23
21.87
23.61
22.69
23.06
22.51
8.69
22.69
22.60
12
36.16
P/E ratio (avg)x
29.16
25.35
27.74
27.75
27.51
29.69
30.58
33.21
34.56
37.83
35.09
33.21
29.42
86
9.004
EV/EBITx
28.77
34.68
42.12
50.05
52.28
56.46
66.94
77.89
94.44
95.32
7.525
77.89
54.37
6
5.93
FCF yield (avg)%
9.83
12.54
14.09
13.65
14.94
15.01
16.32
14.84
12.21
11.42
12.97
14.84
13.87
79
26.06
FCF margin%
22.82
24.14
22.69
22.84
21.20
18.28
15.28
13.67
13.52
16.30
10.78
15.28
19.74
67
0.721
FCF / Net incomex
0.183
0.209
0.223
0.239
0.249
0.235
0.267
0.263
0.291
0.331
1.230
0.267
0.244
11
22.75
ROIC%
19.69
18.11
16.65
15.64
16.93
19.91
20.12
17.53
17.17
17.60
20.63
17.60
17.56
68
29.64
Return on equity%
15.24
18.23
18.49
18.73
18.66
16.63
18.81
21.60
23.36
20.37
21.44
20.37
18.70
78
18.67
Return on assets%
13.01
14.31
12.68
10.40
12.40
13.73
12.46
14.75
12.43
13.02
27.93
13.02
12.84
6
0.74
EPS¥
0.70
0.67
0.69
0.62
0.65
0.60
0.58
0.59
0.64
0.61
0.82
(1.16%)
(0.53%)
—
12.33
EPS growth%
11.14
8.34
5.37
5.83
8.39
9.80
11.80
9.43
9.85
7.57
27.82
9.80
8.91
7
0.33
Bookvalue per sh¥
1.09
1.21
1.22
1.17
1.16
1.14
1.15
1.12
1.30
1.24
0.76
1.40%
2.73%
—
0.13
FCF per share¥
0.72
0.78
0.87
0.78
0.81
0.82
0.82
0.91
1.03
0.95
0.25
3.27%
3.77%
—
0.75
Dividend per sh¥
0.87
0.93
0.86
0.88
0.80
0.90
0.98
0.97
1.00
1.12
0.48
7.02%
3.46%
—
9.91
Div yield (avg)%
18.35
16.74
17.59
16.35
14.35
14.99
12.13
13.92
14.44
17.12
4.34
14.44
15.67
50
22.15
Payout ratio%
16.02
15.54
14.43
16.56
17.19
17.39
14.89
17.76
15.35
13.78
9.83
15.35
15.78
83
158.5
Shares (diluted)M
193.0
196.9
198.1
217.1
207.5
214.4
238.5
231.7
234.3
225.5
162.1
1.68%
0.83%
82
14.34
Buyback yield%
26.08
25.03
26.51
26.34
24.36
21.92
20.95
19.45
20.81
18.97
6.41
20.81
23.14
57
1.447
D/E ratiox
0.219
0.234
0.246
0.276
0.282
0.318
0.362
0.336
0.332
0.371
1.422
0.336
0.300
47
178.8
Enterprise value¥M
231.0
216.1
245.6
275.2
312.5
333.4
337.6
319.4
350.5
327.8
29.28
0.96%
4.84%
40
187.6
LT debt¥M
137.0
123.0
119.5
109.7
107.6
120.3
124.3
121.4
135.7
136.7
152.9
4.92%
(0.45%)
26
Revenue
¥232.0M
0.97%
1.00×
Cost of revenue
¥161.1M
1.06%
1.01×
Operating expenses
¥49.63M
0.59%
0.96×
Spread over hurdle
47.55%