895.6
Revenue¥M
423.1
463.7
495.1
534.5
575.3
637.3
680.7
726.0
783.5
853.8
950.9
8.22%
8.01%
8
21.23
Revenue growth%
0.40
0.40
0.40
0.40
0.71
2.89
5.72
7.88
9.80
10.33
26.24
7.88
1.80
85
9.47
Gross margin%
6.61
6.26
3.70
6.19
8.49
11.08
11.14
9.00
7.12
4.51
23.10
9.00
6.86
16
11.61
Operating margin%
31.23
32.42
31.72
29.65
27.81
28.44
30.77
29.05
29.26
28.08
5.59
29.05
29.45
88
28.15
Net margin%
8.95
10.85
10.82
10.29
10.74
8.31
9.88
9.05
10.29
11.30
3.71
9.88
10.29
48
36.62
P/E ratio (avg)x
38.68
39.49
44.25
48.65
55.71
61.48
70.28
72.21
82.91
89.33
35.97
72.21
58.60
53
26.39
EV/EBITx
7.141
7.527
7.828
7.741
7.309
7.395
7.298
7.531
7.883
6.763
16.02
7.395
7.461
58
2.90
FCF yield (avg)%
12.46
14.08
11.96
14.30
15.55
16.64
14.15
16.35
14.21
16.67
21.18
16.35
14.26
54
16.72
FCF margin%
0.86
0.40
2.84
0.40
0.40
0.40
0.40
0.40
1.28
2.77
27.06
0.40
0.40
59
0.169
FCF / Net incomex
2.256
2.567
2.991
3.469
3.891
3.773
3.660
3.785
4.122
3.965
0.143
3.785
3.716
18
27.91
ROIC%
19.41
22.13
21.04
19.31
21.06
22.68
24.44
21.64
24.22
23.89
10.51
23.89
21.88
17
26.96
Return on equity%
31.26
29.36
31.89
34.84
35.38
32.47
32.87
33.59
36.24
37.31
11.94
33.59
33.23
49
8.62
Return on assets%
25.17
28.12
27.95
30.65
28.23
27.60
28.33
25.35
26.59
24.11
9.44
26.59
27.78
18
1.57
EPS¥
1.32
1.30
1.39
1.27
1.35
1.28
1.19
1.03
1.04
1.00
1.73
(5.71%)
(3.65%)
—
17.37
EPS growth%
8.33
6.50
8.62
11.48
10.05
10.81
8.63
6.63
4.79
6.93
22.48
6.93
8.48
94
1.09
Bookvalue per sh¥
1.94
1.95
2.01
1.93
2.03
1.95
1.94
2.12
2.32
2.53
0.99
4.52%
2.63%
—
1.76
FCF per share¥
0.89
0.99
0.96
0.86
0.82
0.73
0.76
0.85
0.85
0.91
1.32
2.31%
0.38%
—
1.09
Dividend per sh¥
0.98
1.04
1.22
1.34
1.46
1.50
1.78
1.99
2.16
2.56
1.46
11.82%
11.13%
—
11.30
Div yield (avg)%
17.44
14.52
15.92
14.36
13.05
12.01
9.86
9.02
10.46
12.17
29.52
10.46
12.61
8
25.45
Payout ratio%
4.14
1.55
2.59
0.67
0.40
3.16
3.23
0.47
2.17
0.40
23.36
2.17
1.86
94
0.494
Shares (diluted)B
0.679
0.657
0.771
0.759
0.827
0.944
1.022
0.990
1.143
1.126
0.482
6.38%
5.81%
33
19.69
Buyback yield%
12.04
13.03
12.19
12.92
10.72
9.80
7.30
4.98
6.53
5.85
9.98
6.53
10.26
39
0.872
D/E ratiox
0.688
0.696
0.717
0.783
0.776
0.797
0.744
0.760
0.766
0.795
0.993
0.766
0.763
89
576.9
Enterprise value¥M
63.85
68.88
73.96
70.58
68.97
70.61
72.66
72.21
72.60
69.46
408.3
0.14%
2.17%
94
630.3
LT debt¥M
513.7
473.2
484.6
513.7
489.4
458.1
410.5
396.7
434.2
382.0
752.2
(4.83%)
(3.34%)
60
Revenue
¥853.8M
8.01%
1.00×
Cost of revenue
¥479.7M
8.09%
1.01×
Operating expenses
¥176.4M
8.03%
1.00×
Goodwill & intangibles
15.78%
Spread over hurdle
31.45%