188.4
Revenue¥M
383.2
392.2
395.4
396.0
401.4
396.7
399.3
403.1
399.8
407.4
204.8
0.30%
0.91%
54
2.17
Revenue growth%
6.93
8.83
10.41
9.59
7.35
6.26
3.86
6.83
4.85
7.60
16.80
6.26
7.14
24
5.13
Gross margin%
29.41
26.43
28.12
26.65
27.79
27.28
30.22
29.28
31.30
30.97
14.60
30.22
28.70
60
12.28
Operating margin%
26.73
28.19
26.52
23.92
21.80
21.78
23.05
25.86
26.59
28.36
24.40
25.86
26.19
58
8.40
Net margin%
6.99
8.10
5.65
6.47
8.10
8.21
9.63
7.18
9.00
7.39
28.08
8.21
7.74
82
21.57
P/E ratio (avg)x
25.41
27.05
28.17
27.71
28.81
33.80
37.47
42.36
45.58
51.10
24.21
42.36
31.30
42
30.56
EV/EBITx
23.30
26.50
27.26
31.21
32.07
35.26
35.68
36.95
38.99
36.80
19.45
36.80
33.66
91
22.20
FCF yield (avg)%
7.75
9.81
7.74
7.55
4.71
3.68
3.10
5.18
3.47
4.05
18.14
3.68
4.95
13
16.80
FCF margin%
28.92
31.18
28.26
26.07
25.05
24.61
24.35
26.74
25.14
27.46
17.98
25.14
26.40
40
0.961
FCF / Net incomex
0.748
0.873
0.939
0.903
0.942
0.913
0.857
0.865
1.015
1.028
1.659
0.913
0.908
10
17.81
ROIC%
18.23
20.54
21.16
22.30
19.86
20.89
18.36
16.57
14.53
13.11
25.61
16.57
19.11
53
3.49
Return on equity%
9.34
9.32
11.35
13.75
14.95
16.56
18.71
21.05
19.21
18.20
7.42
18.71
15.76
22
5.73
Return on assets%
2.12
0.40
1.78
3.05
5.97
5.42
4.58
7.07
7.07
6.20
5.28
6.20
5.00
19
0.83
EPS¥
0.83
0.82
0.88
0.88
0.84
0.76
0.73
0.69
0.74
0.69
0.93
(3.79%)
(2.90%)
—
12.60
EPS growth%
28.66
25.87
24.09
23.05
25.51
23.16
22.04
19.27
18.74
19.79
16.21
19.79
23.10
82
0.52
Bookvalue per sh¥
1.22
1.25
1.26
1.35
1.34
1.33
1.40
1.55
1.78
1.87
0.46
6.85%
5.51%
—
0.22
FCF per share¥
0.35
0.33
0.28
0.25
0.26
0.25
0.23
0.23
0.21
0.20
0.32
(5.74%)
(6.66%)
—
1.11
Dividend per sh¥
1.47
1.46
1.48
1.49
1.50
1.41
1.29
1.43
1.34
1.41
1.13
(1.15%)
(0.20%)
—
12.68
Div yield (avg)%
8.18
9.55
11.97
12.09
13.31
11.15
10.80
10.32
9.51
7.46
3.33
10.32
10.56
47
20.09
Payout ratio%
12.60
11.94
13.55
13.91
16.69
17.16
14.80
12.30
9.64
9.24
8.87
12.30
13.07
87
0.335
Shares (diluted)B
0.562
0.641
0.777
0.939
1.124
1.195
1.374
1.527
1.518
1.503
0.326
5.98%
11.66%
67
5.39
Buyback yield%
16.51
13.63
11.85
13.77
12.37
12.07
10.52
12.51
10.68
12.92
18.73
12.07
12.44
10
1.277
D/E ratiox
1.707
1.599
1.678
1.764
1.844
1.792
1.845
2.066
1.950
2.047
0.925
1.950
1.818
77
71.73
Enterprise value¥M
54.33
49.39
51.20
55.81
48.90
44.71
45.92
42.68
40.93
43.86
294.4
(2.15%)
(2.45%)
60
44.83
LT debt¥M
114.4
117.0
134.0
136.5
129.2
130.6
127.4
136.9
147.6
153.3
192.8
3.48%
4.34%
18
Revenue
¥407.4M
0.91%
1.00×
Cost of revenue
¥190.1M
1.37%
1.05×
Operating expenses
¥79.77M
0.84%
0.99×
Spread over hurdle
14.85%