183.6
Revenue¥M
504.6
517.7
543.7
562.6
586.8
612.0
636.4
677.5
716.5
735.1
203.9
4.61%
4.39%
77
3.12
Revenue growth%
19.64
18.74
19.51
20.32
17.98
16.04
14.55
15.36
16.42
18.16
7.65
16.04
18.07
60
21.45
Gross margin%
17.26
16.74
15.23
16.92
17.23
18.33
16.64
13.97
12.23
12.82
16.91
13.97
16.69
51
20.85
Operating margin%
11.39
10.46
7.92
9.64
9.78
11.26
13.62
13.60
16.32
13.56
18.52
13.60
11.33
68
3.76
Net margin%
3.99
1.90
1.50
1.25
0.40
0.40
0.40
3.09
1.02
0.40
4.24
0.40
1.14
16
26.35
P/E ratio (avg)x
8.485
9.140
10.13
9.378
9.844
8.773
8.516
7.828
8.081
8.507
23.95
8.507
8.644
22
34.69
EV/EBITx
28.29
28.85
32.36
29.78
28.27
30.34
30.66
30.16
29.77
30.19
19.50
30.19
29.97
24
18.57
FCF yield (avg)%
20.73
23.53
22.51
21.78
20.61
23.23
20.39
20.84
19.61
21.81
21.59
20.84
21.31
90
11.59
FCF margin%
14.65
14.04
14.05
14.42
13.70
10.85
12.88
9.93
11.50
9.39
26.17
10.85
13.29
8
0.470
FCF / Net incomex
0.590
0.555
0.617
0.598
0.592
0.565
0.540
0.547
0.523
0.588
0.855
0.547
0.576
28
3.83
ROIC%
9.41
11.62
9.50
9.72
12.63
9.76
7.46
4.76
5.66
5.53
8.77
5.66
9.46
95
11.57
Return on equity%
12.22
9.57
11.84
11.63
10.54
10.67
11.89
9.07
9.85
10.72
2.08
10.67
10.69
65
28.20
Return on assets%
15.59
17.10
16.21
13.80
11.54
9.33
10.52
11.10
13.93
16.91
29.00
11.10
13.86
23
1.84
EPS¥
1.37
1.34
1.51
1.54
1.55
1.62
1.47
1.54
1.55
1.65
2.01
1.24%
1.31%
—
4.29
EPS growth%
8.25
6.03
7.77
7.94
5.66
8.47
9.34
7.40
4.48
3.96
28.84
7.40
7.59
78
0.62
Bookvalue per sh¥
2.57
2.51
2.59
2.67
2.57
2.34
2.21
2.33
2.04
1.95
1.37
(5.35%)
(3.22%)
—
2.00
FCF per share¥
2.10
2.32
2.11
2.25
2.26
2.16
2.17
2.26
2.19
2.17
1.52
(0.81%)
0.44%
—
1.95
Dividend per sh¥
1.78
1.90
1.71
1.59
1.69
1.80
1.67
1.59
1.47
1.35
2.00
(4.47%)
(3.03%)
—
20.55
Div yield (avg)%
7.13
10.13
10.00
9.63
12.16
12.12
14.27
17.11
20.03
17.65
18.58
17.11
12.14
90
3.39
Payout ratio%
11.36
12.77
10.70
9.47
7.67
8.93
8.75
11.06
12.63
14.57
16.75
11.06
10.88
90
112.2
Shares (diluted)M
100.5
99.33
85.83
92.96
80.82
80.69
83.05
88.78
94.75
82.60
116.4
0.44%
(1.54%)
55
21.47
Buyback yield%
35.38
37.42
34.75
35.65
35.63
38.60
39.96
37.95
35.50
37.89
25.53
37.95
36.53
92
1.078
D/E ratiox
0.591
0.574
0.555
0.518
0.574
0.569
0.614
0.673
0.754
0.714
1.138
0.673
0.583
71
545.2
Enterprise value¥M
553.2
513.1
549.1
602.4
656.2
693.5
624.5
658.4
625.0
625.7
183.7
(0.95%)
1.51%
62
180.7
LT debt¥M
357.4
325.1
326.7
317.1
329.0
322.1
309.3
282.2
294.2
259.9
509.9
(4.61%)
(3.42%)
88
Revenue
¥735.1M
4.39%
1.00×
Cost of revenue
¥514.6M
4.39%
1.00×
Operating expenses
¥136.1M
4.01%
0.96×
Goodwill & intangibles
15.40%
Spread over hurdle
(4.95%)