179.3
Revenue¥M
631.4
622.3
610.4
601.7
602.5
603.9
618.8
626.3
619.1
624.8
195.6
0.73%
0.01%
57
5.22
Revenue growth%
4.24
1.64
2.08
3.52
1.66
4.46
1.72
4.41
2.00
0.90
16.41
2.00
2.04
49
28.56
Gross margin%
24.43
27.00
25.85
23.70
25.16
25.07
27.04
24.27
21.33
19.63
10.26
24.27
24.75
93
6.95
Operating margin%
6.32
9.18
9.09
11.25
9.40
10.75
9.73
8.71
8.26
10.86
27.12
9.73
9.29
8
3.96
Net margin%
15.77
14.84
12.82
13.37
15.83
17.65
17.96
18.31
20.84
20.47
29.43
18.31
16.74
26
13.02
P/E ratio (avg)x
30.57
35.52
35.86
36.83
41.85
41.63
46.49
52.75
59.46
69.82
26.09
52.75
41.74
19
27.32
EV/EBITx
8.767
7.725
7.385
8.019
7.973
8.113
7.534
7.322
6.755
7.390
14.65
7.390
7.629
11
5.21
FCF yield (avg)%
26.49
23.54
22.43
23.62
22.23
20.78
22.55
25.35
27.00
27.33
11.90
25.35
23.58
36
29.72
FCF margin%
1.84
0.93
0.40
0.40
0.40
1.83
3.79
6.63
9.53
10.74
29.25
6.63
1.84
37
0.394
FCF / Net incomex
0.805
0.807
0.805
0.854
0.876
0.873
0.908
1.017
1.164
1.244
1.640
1.017
0.874
60
25.66
ROIC%
29.60
27.26
27.81
28.56
29.62
27.33
30.21
30.30
29.85
27.54
14.85
29.85
29.08
10
16.69
Return on equity%
0.40
0.40
2.52
0.40
2.19
2.66
3.39
1.93
4.19
5.95
15.99
3.39
2.36
36
16.75
Return on assets%
11.75
14.64
16.38
14.97
16.90
15.38
14.02
12.07
9.60
7.87
5.01
12.07
14.33
18
0.78
EPS¥
0.29
0.33
0.34
0.35
0.35
0.35
0.35
0.37
0.38
0.38
0.80
1.58%
4.59%
—
14.04
EPS growth%
4.65
3.46
6.16
5.27
2.46
4.73
6.62
6.77
8.20
5.44
7.59
6.62
5.35
46
0.69
Bookvalue per sh¥
0.67
0.63
0.57
0.64
0.63
0.72
0.73
0.76
0.86
0.94
0.62
8.39%
2.79%
—
0.13
FCF per share¥
0.53
0.49
0.43
0.39
0.39
0.35
0.35
0.36
0.34
0.34
0.77
(2.35%)
(4.12%)
—
0.74
Dividend per sh¥
1.99
1.96
2.35
2.65
2.94
3.20
3.33
3.40
3.51
3.44
0.65
3.18%
7.35%
—
3.86
Div yield (avg)%
23.02
21.69
23.78
23.12
20.72
20.41
18.83
19.45
19.37
21.19
14.03
19.45
20.95
40
18.81
Payout ratio%
15.71
13.79
16.43
15.45
12.93
11.32
12.32
12.41
10.60
9.37
20.03
11.32
12.67
7
486.3
Shares (diluted)M
377.5
389.0
344.9
327.3
289.9
261.6
283.1
273.3
236.3
229.7
473.5
(4.55%)
(5.28%)
77
22.04
Buyback yield%
2.86
3.70
1.63
0.40
2.70
2.80
4.84
5.02
6.76
6.20
22.03
5.02
3.28
95
1.026
D/E ratiox
0.399
0.432
0.485
0.489
0.446
0.454
0.414
0.384
0.342
0.304
0.430
0.384
0.423
54
121.0
Enterprise value¥M
244.5
245.3
212.3
190.0
167.2
146.4
137.7
132.5
118.2
108.5
339.9
(8.29%)
(8.64%)
87
384.9
LT debt¥M
71.91
62.23
59.41
62.79
63.91
61.14
55.23
53.80
52.78
47.03
61.17
(5.95%)
(4.86%)
88
Revenue
¥624.8M
0.01%
1.00×
Cost of revenue
¥437.3M
0.01%
1.00×
Operating expenses
¥128.5M
(0.47%)
0.95×
Cash and investments
16.24%
Goodwill & intangibles
16.22%
Spread over hurdle
18.92%