410.1
Revenue¥M
255.3
268.7
294.2
309.5
331.0
357.1
379.1
407.1
439.0
480.6
457.2
7.74%
7.30%
62
26.90
Revenue growth%
16.84
14.52
14.58
16.15
13.48
16.39
15.92
16.74
14.56
15.47
25.35
15.92
15.70
6
13.75
Gross margin%
20.42
19.02
19.83
17.09
15.51
17.33
16.53
17.76
18.61
20.39
22.15
17.76
18.18
36
22.14
Operating margin%
16.36
15.42
15.42
14.23
14.32
13.58
12.54
11.13
8.25
9.15
8.67
11.13
13.91
94
18.18
Net margin%
23.88
23.66
22.99
20.94
23.54
26.36
29.31
28.69
28.77
29.61
20.85
28.77
25.12
58
35.66
P/E ratio (avg)x
28.80
32.91
32.90
33.43
35.85
38.03
39.08
38.45
40.58
42.93
13.04
39.08
36.94
44
21.06
EV/EBITx
12.81
12.77
13.28
13.51
14.31
15.33
16.16
16.52
18.61
19.43
32.74
16.52
14.82
45
21.09
FCF yield (avg)%
16.88
18.14
20.02
19.49
20.93
23.45
23.32
20.34
19.27
21.96
6.31
21.96
20.18
93
16.33
FCF margin%
14.96
14.05
12.16
12.81
12.88
15.55
15.67
18.67
19.42
20.33
27.68
18.67
15.26
73
1.632
FCF / Net incomex
0.749
0.794
0.929
1.007
1.071
1.042
1.122
1.243
1.336
1.451
0.261
1.243
1.056
48
7.08
ROIC%
10.85
13.55
13.90
16.38
13.96
14.96
12.55
14.66
11.89
13.93
25.91
13.93
13.91
7
19.20
Return on equity%
12.74
10.62
9.51
7.52
9.17
9.13
7.74
8.05
8.96
10.62
23.87
8.96
9.15
81
17.32
Return on assets%
13.57
16.05
14.55
14.47
14.30
11.67
13.08
11.79
13.54
13.92
3.21
13.08
13.75
30
0.28
EPS¥
0.54
0.54
0.53
0.52
0.51
0.61
0.65
0.71
0.77
0.76
0.30
8.29%
3.51%
—
28.65
EPS growth%
23.36
23.00
20.99
23.72
21.90
19.60
18.79
16.76
16.58
17.78
9.67
17.78
20.30
33
0.15
Bookvalue per sh¥
1.71
1.91
1.96
2.31
2.69
2.85
3.45
3.72
3.99
4.38
0.14
10.27%
10.61%
—
0.21
FCF per share¥
0.26
0.26
0.28
0.31
0.28
0.29
0.29
0.32
0.35
0.38
0.61
6.11%
5.00%
—
0.14
Dividend per sh¥
0.38
0.37
0.35
0.37
0.41
0.40
0.42
0.46
0.49
0.46
0.81
2.32%
2.62%
—
28.05
Div yield (avg)%
4.61
3.55
4.36
6.87
8.61
9.12
9.59
10.63
11.70
10.02
2.99
10.02
8.87
53
29.41
Payout ratio%
20.56
21.28
22.56
21.52
20.85
19.06
17.97
16.95
14.15
14.78
19.05
16.95
19.81
37
230.3
Shares (diluted)M
182.9
204.8
208.9
201.7
186.8
179.5
172.2
175.9
171.6
193.4
233.0
0.69%
(0.41%)
91
16.48
Buyback yield%
14.05
16.61
15.56
14.01
16.48
15.74
17.14
17.20
18.37
20.92
27.93
17.20
16.55
9
0.616
D/E ratiox
1.544
1.774
1.742
1.704
1.823
1.846
1.745
1.917
2.036
2.269
1.194
1.917
1.799
54
290.7
Enterprise value¥M
313.1
282.5
270.6
237.3
221.7
232.7
216.0
234.7
223.0
238.5
356.3
1.47%
(2.77%)
87
0.291
LT debt¥B
0.469
0.547
0.648
0.642
0.646
0.726
0.816
0.980
1.174
1.323
0.027
15.42%
12.04%
85
Revenue
¥480.6M
7.30%
1.00×
Cost of revenue
¥280.5M
7.28%
1.00×
Operating expenses
¥86.76M
7.02%
0.97×
Cash and investments
14.51%
Spread over hurdle
73.65%