92.99
Revenue¥M
788.2
788.4
792.6
798.8
798.5
821.1
817.5
835.7
865.5
883.4
98.31
2.04%
1.50%
68
7.99
Revenue growth%
17.44
14.67
12.38
10.20
8.74
9.67
8.12
7.86
6.24
3.65
9.69
7.86
9.21
14
19.02
Gross margin%
31.98
30.46
31.92
30.86
29.94
28.15
30.84
30.90
29.13
26.57
23.98
29.13
30.65
36
5.27
Operating margin%
32.55
35.32
33.67
35.16
37.63
38.79
37.61
40.00
38.34
41.07
19.97
38.79
37.62
49
27.81
Net margin%
3.30
5.16
7.31
7.65
8.78
7.83
8.87
8.44
5.67
5.51
14.02
7.83
7.48
91
13.52
P/E ratio (avg)x
43.62
51.60
54.49
57.11
58.35
66.26
68.89
70.83
80.24
95.06
6.917
70.83
62.30
41
29.01
EV/EBITx
17.01
16.71
15.78
13.70
12.35
12.81
13.41
12.07
12.58
11.52
37.26
12.58
13.11
7
25.29
FCF yield (avg)%
22.64
22.72
22.65
24.23
23.78
22.18
24.12
26.16
28.29
27.34
16.60
26.16
23.95
65
15.81
FCF margin%
30.10
32.83
31.25
31.59
33.99
35.34
36.47
37.23
37.37
38.71
20.45
37.23
34.67
42
1.358
FCF / Net incomex
1.426
1.524
1.634
1.518
1.716
1.851
1.862
1.938
1.995
2.086
0.747
1.938
1.783
71
12.43
ROIC%
19.61
16.75
18.73
19.89
18.46
18.73
18.33
18.21
20.22
20.56
14.74
18.73
18.73
26
20.98
Return on equity%
32.28
33.51
34.76
34.09
31.40
30.62
32.82
30.79
33.65
32.53
17.55
32.53
32.67
62
5.23
Return on assets%
9.84
9.76
10.49
8.26
7.10
7.84
8.74
7.66
7.85
10.85
3.56
7.85
8.50
61
0.40
EPS¥
0.29
0.28
0.29
0.27
0.25
0.28
0.29
0.27
0.30
0.31
0.43
4.24%
1.16%
—
29.24
EPS growth%
5.68
5.62
3.10
4.24
4.08
5.36
7.35
8.28
6.17
6.96
14.07
6.96
5.65
45
0.49
Bookvalue per sh¥
0.11
0.12
0.12
0.13
0.14
0.14
0.17
0.15
0.17
0.20
0.32
7.61%
4.93%
—
0.29
FCF per share¥
0.33
0.33
0.33
0.29
0.28
0.25
0.24
0.22
0.20
0.20
0.13
(6.42%)
(4.86%)
—
0.39
Dividend per sh¥
0.32
0.35
0.33
0.30
0.27
0.27
0.25
0.24
0.21
0.24
0.42
(2.65%)
(4.23%)
—
11.92
Div yield (avg)%
2.89
1.86
3.54
4.93
3.88
1.42
0.40
3.33
1.06
0.40
18.49
1.06
2.38
45
23.97
Payout ratio%
28.78
28.44
29.88
31.45
28.96
27.80
30.03
31.73
31.28
33.20
19.92
31.28
29.95
71
933.3
Shares (diluted)M
741.3
732.9
640.9
579.7
540.9
517.6
492.1
494.1
535.7
488.8
974.0
(2.00%)
(3.92%)
41
15.11
Buyback yield%
21.58
19.32
18.63
20.07
20.05
19.46
20.65
19.57
19.72
21.34
21.73
19.72
19.89
44
1.487
D/E ratiox
3.011
2.984
3.409
3.841
4.140
4.152
4.714
4.951
5.550
5.612
1.395
4.951
4.146
29
0.251
Enterprise value¥B
1.344
1.298
1.360
1.441
1.631
1.823
1.937
2.168
2.469
2.826
0.544
11.62%
7.41%
49
674.0
LT debt¥M
247.1
242.1
224.8
247.1
256.2
284.7
326.1
357.1
340.6
311.2
980.7
3.97%
2.23%
27
Revenue
¥883.4M
1.50%
1.00×
Cost of revenue
¥452.6M
1.75%
1.02×
Operating expenses
¥201.2M
1.06%
0.96×
Goodwill & intangibles
16.85%
Spread over hurdle
(3.14%)