946.9
Revenue¥M
748.8
754.6
783.5
805.1
832.6
855.1
864.2
909.2
932.1
982.8
988.8
3.37%
3.13%
34
28.86
Revenue growth%
6.68
4.98
5.41
5.20
5.43
3.66
3.52
2.34
3.38
5.73
24.53
3.52
5.09
58
4.00
Gross margin%
8.32
9.87
8.63
9.54
7.50
9.36
10.31
10.95
11.76
12.24
12.70
10.95
9.71
8
19.34
Operating margin%
6.90
9.61
10.36
10.89
9.52
8.98
8.42
8.71
11.12
12.88
17.62
8.98
9.57
21
19.21
Net margin%
19.43
16.75
14.32
16.58
16.79
14.12
15.93
14.59
15.31
13.27
19.79
14.59
15.62
46
13.55
P/E ratio (avg)x
22.83
24.80
27.61
32.43
36.63
40.37
38.97
40.84
45.55
54.06
29.97
40.84
37.80
78
36.71
EV/EBITx
47.66
55.89
62.76
63.85
65.31
71.95
77.96
92.35
104.3
100.9
21.02
92.35
68.63
20
8.89
FCF yield (avg)%
20.06
19.54
18.86
20.78
20.93
21.49
19.04
19.89
21.46
22.45
21.96
21.46
20.42
33
27.14
FCF margin%
22.35
21.09
18.29
17.96
15.82
14.17
14.85
17.11
19.47
18.94
5.13
17.11
18.13
21
0.641
FCF / Net incomex
1.649
1.732
1.617
1.676
1.779
1.795
1.647
1.795
1.906
1.756
1.627
1.795
1.744
51
4.15
ROIC%
25.98
27.72
30.58
33.40
33.57
31.59
30.72
28.74
31.18
33.46
15.63
31.18
30.95
63
22.33
Return on equity%
19.70
20.88
22.23
23.97
21.36
20.72
22.76
24.70
26.29
27.55
28.82
24.70
22.50
33
24.38
Return on assets%
16.58
18.62
18.58
15.76
16.82
17.69
19.69
20.42
18.69
18.33
29.74
18.69
18.45
83
0.11
EPS¥
0.12
0.12
0.11
0.11
0.10
0.09
0.08
0.09
0.08
0.09
0.13
(3.83%)
(3.26%)
—
5.81
EPS growth%
13.07
15.88
16.96
17.64
15.40
15.83
15.19
15.94
13.16
13.04
23.00
15.19
15.62
85
0.31
Bookvalue per sh¥
0.44
0.41
0.39
0.39
0.39
0.38
0.38
0.35
0.36
0.34
0.08
(2.74%)
(2.00%)
—
0.17
FCF per share¥
0.30
0.31
0.32
0.32
0.37
0.38
0.36
0.38
0.38
0.37
0.08
(0.08%)
3.18%
—
0.17
Dividend per sh¥
0.42
0.46
0.46
0.43
0.44
0.41
0.45
0.42
0.45
0.51
0.33
2.87%
2.02%
—
2.55
Div yield (avg)%
16.46
14.01
14.50
15.04
12.19
11.57
10.90
9.53
10.83
8.27
19.00
10.83
11.88
41
9.59
Payout ratio%
29.99
32.45
34.56
36.78
35.62
33.52
33.96
35.71
35.08
34.56
16.54
34.56
34.56
53
2.167
Shares (diluted)B
2.252
2.352
2.285
2.503
2.230
2.338
2.112
1.858
1.981
2.056
2.197
(1.61%)
(0.42%)
79
27.87
Buyback yield%
9.59
7.93
8.80
6.22
3.29
2.81
0.62
2.70
2.13
0.40
22.52
2.13
3.05
77
0.781
D/E ratiox
2.390
2.397
2.493
2.580
2.862
2.719
2.611
2.652
2.720
3.068
1.579
2.719
2.632
64
567.7
Enterprise value¥M
706.5
686.4
727.5
681.3
623.6
566.5
585.6
554.4
531.6
600.6
940.9
(0.75%)
(1.94%)
65
375.7
LT debt¥M
394.0
406.6
345.8
325.4
305.5
266.8
271.5
286.8
246.3
246.6
346.2
(4.20%)
(4.26%)
60
Revenue
¥982.8M
3.13%
1.00×
Cost of revenue
¥531.7M
3.10%
1.00×
Operating expenses
¥107.2M
2.50%
0.94×
Goodwill & intangibles
17.05%
Return on capital
264.33%
Spread over hurdle
259.02%