403.9
Revenue¥M
534.5
536.1
535.9
541.5
540.7
535.0
546.6
563.6
560.1
561.1
421.2
0.74%
0.67%
7
2.98
Revenue growth%
6.43
6.14
5.51
5.61
6.93
8.86
8.48
7.35
8.59
9.47
6.53
8.59
7.14
30
28.68
Gross margin%
21.39
23.02
25.53
22.99
22.71
19.95
19.80
20.40
21.36
23.06
7.27
20.40
22.05
78
4.34
Operating margin%
23.09
24.75
24.67
27.13
25.39
26.96
25.41
26.57
25.34
25.12
10.18
25.41
25.36
31
20.72
Net margin%
6.79
8.48
9.73
7.67
4.68
5.11
6.33
4.66
4.70
4.68
23.70
4.70
5.72
48
33.71
P/E ratio (avg)x
26.14
27.26
29.15
27.44
29.27
26.82
24.94
21.67
19.38
20.32
36.74
21.67
26.48
45
17.08
EV/EBITx
24.61
23.54
22.82
25.24
22.29
22.30
21.52
22.92
20.40
18.66
11.74
21.52
22.56
12
17.27
FCF yield (avg)%
19.84
17.20
14.87
15.92
16.69
16.81
17.20
18.36
18.45
15.59
21.59
17.20
17.01
65
24.17
FCF margin%
25.61
23.71
22.09
20.26
19.29
18.94
19.98
21.95
21.97
21.93
15.53
21.93
21.94
36
0.334
FCF / Net incomex
0.369
0.381
0.398
0.400
0.424
0.431
0.438
0.442
0.503
0.534
1.652
0.442
0.428
21
13.31
ROIC%
0.40
1.34
2.87
0.40
0.87
0.40
1.83
0.40
2.85
5.56
27.60
1.83
1.11
52
13.29
Return on equity%
25.32
25.35
25.01
24.27
25.04
23.10
20.50
19.88
18.52
18.24
5.77
19.88
23.69
17
8.64
Return on assets%
14.21
12.06
9.58
11.27
9.87
11.67
10.35
7.89
6.72
8.09
15.79
8.09
10.11
67
1.20
EPS¥
2.19
2.38
2.61
2.59
2.86
2.78
2.81
3.24
3.40
3.16
1.26
2.04%
3.32%
—
16.75
EPS growth%
0.40
3.06
1.97
4.12
1.83
2.90
4.01
1.93
4.41
7.04
15.27
4.01
2.98
25
1.49
Bookvalue per sh¥
2.31
2.49
2.47
2.51
2.59
2.68
3.01
3.63
4.10
4.27
1.11
10.57%
7.56%
—
1.10
FCF per share¥
0.75
0.64
0.66
0.59
0.62
0.56
0.48
0.51
0.45
0.45
0.65
(6.22%)
(6.32%)
—
0.87
Dividend per sh¥
0.33
0.37
0.35
0.39
0.44
0.50
0.55
0.62
0.59
0.60
1.23
6.48%
5.48%
—
17.24
Div yield (avg)%
17.86
17.74
15.54
13.98
15.57
12.89
13.36
14.02
13.91
13.13
22.51
13.36
14.00
39
8.13
Payout ratio%
19.15
17.81
15.52
16.69
13.94
14.04
16.72
16.18
16.33
17.14
23.26
16.33
16.51
44
203.0
Shares (diluted)M
172.7
154.1
155.2
147.5
132.8
120.2
112.3
122.1
109.5
110.1
198.9
(3.68%)
(5.28%)
30
3.99
Buyback yield%
7.99
8.52
8.98
7.39
8.48
10.68
8.24
9.92
8.54
9.26
28.90
9.26
8.53
78
0.127
D/E ratiox
0.970
1.008
1.126
1.252
1.210
1.353
1.454
1.477
1.459
1.477
0.719
1.459
1.302
27
82.19
Enterprise value¥M
317.2
343.7
345.2
375.9
392.8
445.7
421.5
478.1
544.7
605.3
304.6
9.03%
7.71%
25
282.6
LT debt¥M
163.8
149.6
158.1
163.4
164.4
147.5
138.0
124.1
131.2
141.8
43.93
(2.92%)
(1.83%)
74
Revenue
¥561.1M
0.67%
1.00×
Cost of revenue
¥306.4M
0.60%
0.99×
Operating expenses
¥90.94M
1.00%
1.03×
Spread over hurdle
16.21%