521.9
Revenue¥M
744.9
749.0
739.8
724.6
733.9
739.9
745.0
745.2
736.2
747.0
575.7
0.36%
0.18%
46
2.30
Revenue growth%
15.12
15.44
16.34
16.26
17.49
15.47
13.97
13.83
13.72
12.09
28.15
13.83
15.28
69
14.74
Gross margin%
0.40
0.40
0.40
2.70
4.72
4.42
3.03
1.18
2.58
1.81
27.04
2.58
2.20
37
28.69
Operating margin%
16.43
13.80
16.72
13.78
13.92
14.12
17.07
17.56
19.78
20.64
12.24
17.56
16.58
60
9.71
Net margin%
8.73
9.65
9.30
7.65
5.79
7.45
6.73
4.24
2.11
0.40
25.60
4.24
7.09
82
25.47
P/E ratio (avg)x
18.88
21.66
22.07
21.61
22.39
20.55
20.09
19.38
17.86
18.31
11.25
19.38
20.32
54
22.05
EV/EBITx
36.16
37.24
39.92
42.90
41.70
49.13
55.96
57.52
58.87
67.26
13.67
57.52
46.02
5
7.83
FCF yield (avg)%
22.32
20.06
20.59
18.86
19.10
20.10
22.47
21.49
21.64
24.00
22.18
21.64
21.04
14
28.58
FCF margin%
20.70
18.67
16.14
13.73
11.63
12.62
15.41
12.92
9.99
8.47
7.35
12.62
13.32
18
1.315
FCF / Net incomex
0.637
0.697
0.819
0.944
1.057
1.074
1.223
1.174
1.216
1.427
1.340
1.216
1.066
83
19.45
ROIC%
20.30
22.04
23.84
23.66
24.26
26.02
24.52
27.43
28.63
30.23
4.75
27.43
24.39
22
26.04
Return on equity%
18.87
18.84
19.71
21.61
23.36
22.34
25.03
27.51
30.47
32.35
12.36
27.51
22.85
68
26.55
Return on assets%
26.73
25.13
24.13
22.68
21.09
23.34
22.19
21.58
21.08
20.00
7.70
21.58
22.44
22
1.04
EPS¥
0.23
0.27
0.28
0.33
0.34
0.34
0.35
0.34
0.36
0.42
1.10
4.43%
6.72%
—
2.49
EPS growth%
13.55
11.56
10.36
12.10
9.34
7.90
5.09
3.52
1.72
0.88
8.16
3.52
8.62
16
0.26
Bookvalue per sh¥
1.29
1.44
1.50
1.59
1.59
1.69
1.78
1.93
2.01
2.21
0.24
6.84%
5.92%
—
0.44
FCF per share¥
1.70
2.01
2.18
2.35
2.29
2.20
2.57
2.92
3.47
3.92
0.27
11.40%
9.61%
—
0.20
Dividend per sh¥
1.20
1.18
1.16
1.25
1.12
1.03
1.09
1.20
1.16
1.21
1.37
1.55%
(0.55%)
—
21.15
Div yield (avg)%
17.92
19.99
22.20
20.57
23.06
25.26
25.99
28.14
26.49
29.13
26.48
26.49
24.16
61
8.74
Payout ratio%
16.43
17.25
15.12
13.52
13.71
15.29
18.19
20.55
19.02
18.28
27.98
18.28
16.84
28
227.2
Shares (diluted)M
233.6
244.8
242.1
224.2
218.9
196.2
174.3
152.7
144.9
150.1
236.0
(7.27%)
(4.64%)
41
24.10
Buyback yield%
9.45
10.46
12.05
12.80
12.26
14.77
17.07
17.41
14.75
16.38
2.28
16.38
13.77
69
1.466
D/E ratiox
2.071
2.257
2.355
2.649
2.569
2.675
2.927
3.097
3.609
4.087
0.545
3.097
2.662
22
81.94
Enterprise value¥M
319.5
313.0
287.5
260.4
242.7
216.9
230.7
224.3
241.1
223.9
616.3
(1.59%)
(3.54%)
15
78.24
LT debt¥M
455.1
516.0
555.3
612.6
585.1
614.1
662.6
721.3
744.5
788.5
81.75
6.15%
5.04%
93
Revenue
¥747.0M
0.18%
1.00×
Cost of revenue
¥360.1M
0.33%
1.02×
Operating expenses
¥150.9M
(0.23%)
0.96×
Spread over hurdle
22.90%