153.3
Revenue¥M
582.5
583.5
603.3
601.9
603.3
605.9
604.6
618.5
630.7
659.2
166.2
1.79%
1.31%
34
9.81
Revenue growth%
8.90
6.11
8.40
6.22
5.06
5.93
8.92
8.76
8.09
5.19
25.29
8.09
7.16
46
21.38
Gross margin%
10.90
13.86
12.99
13.91
11.12
13.12
14.69
13.04
12.13
12.70
23.32
13.04
13.02
66
10.44
Operating margin%
0.40
1.00
0.40
2.52
1.48
3.00
5.69
5.75
2.85
4.73
16.87
4.73
2.68
67
16.71
Net margin%
22.39
20.72
23.27
22.80
20.75
22.06
22.84
24.11
25.68
26.10
11.18
24.11
22.82
28
37.09
P/E ratio (avg)x
36.58
37.89
39.94
40.03
47.03
48.86
59.36
66.25
67.28
67.00
24.35
66.25
47.95
89
28.94
EV/EBITx
51.29
53.51
53.34
50.58
53.88
63.27
68.55
64.63
63.12
71.38
13.07
64.63
58.50
57
16.38
FCF yield (avg)%
17.63
16.23
17.29
19.52
17.84
19.78
18.25
16.79
17.80
18.17
18.28
18.17
17.82
44
28.67
FCF margin%
15.24
15.74
14.36
11.91
9.23
9.20
9.63
9.85
10.95
12.92
19.51
9.85
11.43
95
0.539
FCF / Net incomex
1.099
1.289
1.548
1.638
1.601
1.883
1.901
2.111
2.439
2.487
1.485
2.111
1.760
71
16.26
ROIC%
8.75
9.69
12.42
9.66
8.65
6.34
5.55
4.54
2.06
2.08
24.93
4.54
7.49
63
26.30
Return on equity%
6.83
6.26
6.77
4.68
6.09
3.59
2.94
2.70
5.62
3.77
28.29
3.59
5.15
23
11.72
Return on assets%
28.05
27.35
24.92
23.26
25.93
25.61
27.62
30.25
31.49
33.52
22.21
30.25
27.49
86
0.64
EPS¥
2.10
2.27
2.40
2.61
2.63
2.70
2.53
2.53
2.68
2.55
0.71
(0.64%)
2.47%
—
17.36
EPS growth%
13.98
12.65
12.91
12.67
12.02
14.11
16.09
13.77
14.29
15.40
17.86
14.29
13.88
67
1.18
Bookvalue per sh¥
0.52
0.47
0.42
0.36
0.39
0.40
0.41
0.38
0.33
0.35
0.90
(2.21%)
(4.56%)
—
0.39
FCF per share¥
0.29
0.33
0.34
0.33
0.32
0.31
0.32
0.33
0.33
0.32
1.43
0.01%
2.22%
—
1.72
Dividend per sh¥
1.43
1.64
1.83
2.09
2.05
2.17
2.41
2.79
3.02
3.54
1.62
11.53%
11.10%
—
13.04
Div yield (avg)%
11.14
12.06
13.97
15.82
16.96
19.75
21.64
23.95
23.25
22.19
19.76
22.19
18.35
37
12.97
Payout ratio%
12.59
12.25
11.49
11.31
12.86
15.06
13.01
10.45
10.81
10.28
14.40
10.81
11.87
49
0.453
Shares (diluted)B
0.650
0.633
0.739
0.754
0.735
0.723
0.828
0.971
1.060
1.107
0.466
8.55%
5.90%
13
4.52
Buyback yield%
8.06
9.29
7.09
9.17
8.47
6.12
8.29
8.18
10.58
8.50
29.02
8.29
8.38
51
0.913
D/E ratiox
1.116
1.222
1.284
1.400
1.415
1.298
1.495
1.554
1.436
1.506
1.706
1.495
1.408
75
0.722
Enterprise value¥B
0.674
0.718
0.758
0.825
0.872
0.899
0.933
1.034
0.906
0.827
0.139
(1.05%)
2.16%
41
0.368
LT debt¥B
0.755
0.809
0.950
0.922
1.026
1.226
1.321
1.454
1.747
1.964
0.038
13.88%
11.26%
66
Revenue
¥659.2M
1.31%
1.00×
Cost of revenue
¥461.4M
1.31%
1.00×
Operating expenses
¥135.8M
1.53%
1.02×
Cash and investments
16.09%
Spread over hurdle
(4.37%)