291.5
Revenue¥M
449.2
455.8
455.3
460.7
461.9
463.5
477.2
482.4
490.5
509.3
308.9
1.97%
1.73%
43
14.81
Revenue growth%
0.40
3.29
2.91
0.47
0.40
0.40
0.40
0.40
0.40
0.40
15.71
0.40
0.40
90
24.06
Gross margin%
27.35
27.76
29.19
30.42
29.54
27.12
25.30
25.41
24.47
26.41
10.56
25.41
27.23
85
12.09
Operating margin%
7.63
7.89
7.88
9.00
11.58
11.83
10.75
10.85
8.44
6.81
17.53
10.75
8.72
89
12.35
Net margin%
29.23
27.47
27.49
26.17
24.77
26.70
25.40
26.26
27.53
25.03
6.45
26.26
26.48
63
12.71
P/E ratio (avg)x
42.34
40.15
39.42
42.41
45.82
46.12
47.34
45.70
42.08
47.02
31.20
46.12
44.06
91
7.111
EV/EBITx
33.46
34.27
34.98
37.52
37.94
33.95
36.87
39.66
39.17
37.26
13.47
37.26
37.06
45
27.52
FCF yield (avg)%
22.92
22.00
20.64
20.33
18.34
17.16
18.45
20.10
22.87
23.26
28.73
20.10
20.48
64
26.61
FCF margin%
10.82
10.21
9.74
10.08
8.79
8.71
10.08
12.62
11.05
12.33
17.96
11.05
10.15
39
0.165
FCF / Net incomex
1.246
1.314
1.420
1.507
1.770
2.092
2.405
2.405
2.864
2.818
0.776
2.405
1.931
86
11.19
ROIC%
10.07
11.60
8.65
7.39
8.41
7.81
7.05
5.08
7.26
8.94
22.65
7.26
8.11
59
22.59
Return on equity%
8.43
6.90
3.94
3.90
5.09
7.05
9.48
6.63
8.00
9.34
15.32
8.00
6.97
68
29.36
Return on assets%
10.98
11.14
10.41
13.14
13.85
14.15
13.30
11.20
9.84
9.93
2.17
11.20
11.17
86
0.45
EPS¥
0.26
0.28
0.27
0.28
0.29
0.29
0.26
0.24
0.23
0.24
0.46
(3.38%)
(0.15%)
—
11.42
EPS growth%
3.34
5.46
6.69
5.79
3.32
2.52
1.08
0.84
1.66
2.35
13.17
1.66
2.92
80
0.23
Bookvalue per sh¥
0.71
0.76
0.73
0.78
0.77
0.75
0.87
0.86
0.87
0.98
0.41
4.74%
4.42%
—
0.20
FCF per share¥
0.57
0.69
0.78
0.83
0.84
0.84
0.86
0.86
0.92
1.04
0.19
4.34%
7.45%
—
0.35
Dividend per sh¥
0.36
0.39
0.42
0.43
0.49
0.51
0.51
0.53
0.52
0.58
0.28
3.54%
5.12%
—
6.08
Div yield (avg)%
24.33
25.03
22.73
21.57
18.63
17.94
19.94
18.64
19.12
18.78
18.92
18.78
19.53
44
28.58
Payout ratio%
23.30
26.25
25.91
27.63
27.66
25.19
24.28
21.50
23.85
23.27
18.07
23.85
24.73
64
0.510
Shares (diluted)B
0.792
0.750
0.794
0.896
1.013
1.059
1.149
1.268
1.200
1.343
0.486
5.81%
5.78%
40
22.27
Buyback yield%
19.16
17.02
17.81
20.77
18.87
16.61
15.85
18.36
18.28
15.58
26.80
16.61
18.05
64
0.941
D/E ratiox
1.089
1.073
1.053
1.129
1.189
1.046
1.080
1.189
1.177
1.253
0.575
1.177
1.109
78
553.6
Enterprise value¥M
354.1
410.1
390.8
408.5
412.2
452.2
418.9
409.7
389.2
441.0
581.3
1.36%
2.79%
7
350.5
LT debt¥M
515.4
483.0
442.2
479.8
466.2
476.3
516.1
523.1
579.8
542.0
498.7
3.06%
0.12%
58
Revenue
¥509.3M
1.73%
1.00×
Cost of revenue
¥356.5M
1.73%
1.00×
Operating expenses
¥102.3M
1.38%
0.97×
Spread over hurdle
(5.88%)