459.6
Revenue¥M
549.0
561.9
562.7
558.9
557.9
569.3
567.2
558.4
569.4
565.0
476.2
0.25%
0.19%
14
10.65
Revenue growth%
16.53
15.48
17.45
14.87
12.00
12.48
10.76
10.38
11.10
8.19
16.02
10.76
12.24
62
14.48
Gross margin%
17.26
16.72
19.28
20.96
20.75
18.36
18.52
15.75
16.39
19.16
24.22
18.36
18.44
76
20.91
Operating margin%
21.20
23.16
25.80
24.13
27.11
25.45
26.30
27.64
25.38
25.66
8.77
25.66
25.55
10
18.88
Net margin%
13.80
10.99
13.56
13.03
10.16
9.43
8.31
7.62
6.12
5.94
18.71
7.62
9.80
43
11.25
P/E ratio (avg)x
7.752
7.866
8.058
7.010
6.456
6.757
6.230
5.540
5.433
5.494
37.91
5.540
6.607
18
14.36
EV/EBITx
24.98
23.02
25.47
26.69
29.59
28.24
29.46
27.38
31.35
29.77
26.57
29.46
27.81
76
27.49
FCF yield (avg)%
3.57
4.84
2.45
0.80
0.40
0.49
3.33
3.03
3.31
5.68
19.60
3.31
3.17
32
11.49
FCF margin%
24.18
26.72
28.97
31.58
32.25
33.76
33.81
31.78
34.72
33.00
2.77
33.76
32.02
83
0.877
FCF / Net incomex
0.430
0.459
0.441
0.416
0.403
0.390
0.404
0.464
0.433
0.425
0.235
0.425
0.428
73
18.34
ROIC%
3.67
2.46
1.87
1.49
0.40
0.40
3.18
3.45
3.57
2.45
15.81
3.18
2.45
80
23.60
Return on equity%
18.98
17.22
17.57
14.99
14.42
15.12
16.81
15.26
15.26
17.76
26.56
15.26
16.03
26
10.48
Return on assets%
9.93
7.65
9.14
8.54
10.88
9.04
7.91
10.38
9.93
9.31
8.23
9.31
9.22
20
0.78
EPS¥
0.70
0.66
0.69
0.61
0.65
0.63
0.68
0.70
0.72
0.79
0.84
3.99%
1.91%
—
8.69
EPS growth%
19.51
22.26
24.05
26.78
28.77
26.14
27.52
30.31
27.85
27.41
5.86
27.52
27.09
41
0.86
Bookvalue per sh¥
0.35
0.38
0.42
0.38
0.37
0.35
0.33
0.33
0.31
0.34
0.69
(1.92%)
(1.33%)
—
0.27
FCF per share¥
0.30
0.35
0.39
0.42
0.51
0.54
0.65
0.74
0.72
0.81
0.88
9.73%
12.33%
—
0.36
Dividend per sh¥
0.22
0.21
0.22
0.22
0.20
0.23
0.21
0.23
0.25
0.22
0.34
2.11%
1.18%
—
10.40
Div yield (avg)%
28.85
29.30
27.39
29.54
32.07
34.05
34.41
34.18
34.28
32.65
22.02
34.18
32.36
78
21.26
Payout ratio%
7.67
6.66
7.45
4.55
7.35
8.10
10.63
8.63
8.35
7.09
16.40
8.35
7.56
18
243.9
Shares (diluted)M
239.3
236.3
261.2
235.8
232.1
236.5
218.4
237.4
207.2
217.0
244.8
(1.33%)
(0.42%)
74
21.97
Buyback yield%
15.94
15.26
14.86
14.80
12.42
11.26
10.60
9.16
8.77
6.89
20.55
9.16
11.84
64
0.882
D/E ratiox
2.054
1.976
1.878
2.147
2.149
2.165
2.079
2.103
2.045
2.087
1.229
2.087
2.083
12
102.8
Enterprise value¥M
768.5
771.7
810.4
866.8
905.8
843.8
888.7
887.4
829.6
790.6
614.2
(2.68%)
1.22%
62
574.8
LT debt¥M
303.9
265.5
234.2
240.0
232.8
230.7
234.0
235.8
246.1
255.1
90.30
1.84%
(2.78%)
56
Revenue
¥565.0M
0.19%
1.00×
Cost of revenue
¥388.9M
0.02%
0.98×
Operating expenses
¥89.33M
(0.07%)
0.97×
Goodwill & intangibles
17.66%
Spread over hurdle
(2.11%)