168.2
Revenue¥M
512.1
518.0
510.7
521.3
518.3
525.8
524.4
524.1
528.5
542.3
187.4
0.91%
0.46%
43
12.58
Revenue growth%
2.18
4.72
4.77
7.21
8.10
6.46
3.88
2.57
1.25
3.96
12.98
3.88
4.34
14
13.06
Gross margin%
13.96
14.45
12.03
12.51
14.58
14.13
13.61
16.46
15.29
14.84
13.17
14.84
14.29
11
24.34
Operating margin%
22.15
20.65
21.07
22.50
20.46
21.38
19.74
18.72
17.99
15.87
12.14
18.72
20.55
52
13.68
Net margin%
27.75
29.33
30.30
30.89
28.35
29.89
31.32
33.73
32.95
30.57
2.93
31.32
30.43
25
23.64
P/E ratio (avg)x
8.774
8.079
8.762
9.197
9.972
9.771
10.68
11.77
12.47
13.37
25.54
11.77
9.871
80
37.31
EV/EBITx
38.85
41.78
48.54
45.98
45.78
47.40
44.84
47.59
44.44
43.52
29.59
44.84
45.31
83
3.44
FCF yield (avg)%
2.30
0.40
1.35
1.10
0.40
2.95
3.77
5.85
4.07
5.36
3.52
4.07
2.63
26
22.91
FCF margin%
14.29
13.26
15.84
16.02
15.27
12.47
11.14
10.45
7.52
10.09
14.31
10.45
12.87
52
0.722
FCF / Net incomex
1.057
0.948
1.062
1.179
1.114
1.238
1.276
1.384
1.271
1.348
1.793
1.276
1.209
49
10.10
ROIC%
16.11
16.79
17.61
16.25
16.29
14.20
15.65
16.33
17.44
14.53
8.25
15.65
16.27
66
8.37
Return on equity%
4.93
3.41
0.72
3.03
1.27
2.74
4.99
5.12
2.92
3.34
25.41
3.34
3.18
67
7.48
Return on assets%
28.97
30.54
32.77
32.93
34.42
34.24
33.57
34.67
34.78
36.69
13.26
34.67
33.91
57
1.84
EPS¥
1.12
1.19
1.09
0.98
0.96
0.90
0.82
0.78
0.75
0.74
2.03
(5.23%)
(4.28%)
—
11.31
EPS growth%
23.69
25.67
25.12
23.01
24.94
27.40
28.84
29.13
28.37
27.33
28.23
28.37
26.50
64
1.74
Bookvalue per sh¥
1.63
1.76
1.62
1.64
1.56
1.45
1.31
1.27
1.11
1.21
1.11
(4.95%)
(3.59%)
—
0.70
FCF per share¥
1.31
1.35
1.47
1.53
1.48
1.63
1.66
1.66
1.54
1.56
1.10
1.00%
2.58%
—
0.95
Dividend per sh¥
0.92
0.95
1.03
0.97
1.04
0.90
0.84
0.80
0.79
0.84
1.45
(4.36%)
(0.93%)
—
19.05
Div yield (avg)%
11.55
14.17
12.08
13.54
10.91
10.35
7.93
9.32
6.63
4.69
12.85
7.93
10.63
61
24.66
Payout ratio%
27.32
29.01
26.20
24.63
25.37
25.89
27.54
27.66
27.26
24.78
13.28
27.26
26.73
48
201.0
Shares (diluted)M
246.3
246.2
285.5
296.2
328.2
381.0
447.9
441.5
446.1
435.5
193.8
5.82%
5.69%
66
17.33
Buyback yield%
17.55
15.43
17.16
19.26
19.37
16.52
14.71
16.48
14.91
14.29
12.88
14.91
16.50
35
0.436
D/E ratiox
0.942
1.014
1.044
1.115
1.172
1.191
1.082
1.114
1.095
1.148
0.658
1.114
1.105
73
236.4
Enterprise value¥M
214.0
225.9
208.0
192.6
189.9
207.9
233.2
218.2
223.6
218.9
91.47
2.88%
1.51%
9
205.1
LT debt¥M
237.5
222.2
254.3
250.5
266.3
298.1
323.1
332.5
371.2
371.2
56.38
6.86%
5.66%
47
Revenue
¥542.3M
0.46%
1.00×
Cost of revenue
¥322.4M
0.47%
1.00×
Operating expenses
¥122.7M
0.44%
1.00×
Spread over hurdle
10.21%