224.9
Revenue¥M
804.6
803.8
788.7
802.5
791.4
811.0
818.4
816.5
822.9
815.2
239.2
0.59%
0.35%
62
4.11
Revenue growth%
15.59
16.52
18.84
20.85
21.48
22.05
21.55
18.78
17.21
17.84
19.00
18.78
18.81
27
27.61
Gross margin%
8.53
10.57
11.53
10.14
11.61
14.03
14.49
11.74
13.55
16.19
11.44
14.03
11.68
85
15.56
Operating margin%
24.49
22.76
24.02
23.02
24.60
22.95
20.69
22.22
21.40
24.35
23.09
22.22
22.99
23
23.78
Net margin%
13.41
10.43
8.37
10.58
9.43
10.69
8.78
9.69
6.83
4.97
21.64
8.78
9.56
68
12.24
P/E ratio (avg)x
39.32
39.56
41.80
46.40
51.09
50.05
50.52
49.94
53.98
57.69
27.18
50.52
49.99
18
15.88
EV/EBITx
8.742
8.986
9.756
9.010
8.496
9.166
9.127
9.104
8.614
8.315
24.56
9.104
8.998
89
7.95
FCF yield (avg)%
16.50
16.37
14.63
15.01
13.97
12.86
11.93
11.97
12.60
15.03
13.77
12.60
14.30
56
22.69
FCF margin%
32.18
33.01
35.10
34.29
33.16
34.36
35.23
37.84
40.46
39.93
22.32
37.84
34.73
19
0.155
FCF / Net incomex
0.562
0.517
0.480
0.426
0.437
0.457
0.421
0.395
0.420
0.382
0.205
0.420
0.431
78
13.77
ROIC%
16.02
15.44
12.86
14.24
14.23
12.29
10.94
13.88
11.96
10.42
21.94
11.96
13.37
77
5.16
Return on equity%
8.10
7.19
5.60
5.18
5.60
3.65
1.90
1.53
2.85
3.31
8.66
2.85
4.41
60
25.14
Return on assets%
18.12
19.97
21.73
24.54
23.10
23.74
24.30
25.64
24.88
23.79
15.38
24.30
23.76
31
0.95
EPS¥
1.08
1.16
1.29
1.48
1.50
1.69
1.66
1.58
1.67
1.88
1.06
4.60%
6.94%
—
22.33
EPS growth%
0.76
1.55
2.51
2.49
1.90
0.43
0.40
2.59
0.40
2.97
19.41
0.43
1.72
43
0.25
Bookvalue per sh¥
0.24
0.26
0.27
0.25
0.26
0.26
0.24
0.21
0.20
0.18
0.89
(7.02%)
(3.17%)
—
0.29
FCF per share¥
0.43
0.47
0.53
0.55
0.58
0.55
0.52
0.48
0.48
0.45
1.23
(4.79%)
1.61%
—
0.56
Dividend per sh¥
0.82
0.74
0.79
0.83
0.81
0.87
0.84
0.87
0.75
0.74
1.38
(1.75%)
(2.15%)
—
5.25
Div yield (avg)%
25.54
23.17
23.98
21.66
20.92
22.28
23.51
24.13
22.02
20.04
22.36
22.28
22.73
28
15.24
Payout ratio%
13.68
14.39
16.00
18.72
18.57
19.83
20.58
22.01
23.81
24.84
4.80
22.01
19.27
64
409.4
Shares (diluted)M
323.3
308.8
339.5
368.0
393.2
405.0
449.4
398.1
396.6
431.4
409.7
1.87%
1.75%
35
17.87
Buyback yield%
18.58
19.53
19.01
20.51
19.02
17.51
19.43
19.91
17.30
19.48
25.68
19.43
19.23
94
0.796
D/E ratiox
1.513
1.560
1.566
1.456
1.373
1.212
1.176
1.034
1.093
0.950
1.217
1.093
1.292
81
1,075
Enterprise value¥M
481.5
514.0
560.2
541.0
563.6
587.0
593.0
656.5
646.5
704.5
62.19
4.56%
3.32%
45
243.4
LT debt¥M
589.7
600.2
552.5
506.1
548.3
521.0
583.8
572.5
613.2
607.7
777.3
2.08%
1.62%
57
Revenue
¥815.2M
0.35%
1.00×
Cost of revenue
¥526.1M
0.51%
1.02×
Operating expenses
¥81.53M
(0.31%)
0.94×
Goodwill & intangibles
15.77%
Spread over hurdle
21.06%