206.9
Revenue¥M
615.5
604.9
604.4
613.1
619.4
617.4
605.7
592.3
594.4
581.4
215.9
(1.26%)
(0.70%)
66
3.52
Revenue growth%
18.01
19.21
16.68
17.87
19.87
20.39
18.86
18.87
19.26
16.76
28.03
18.87
18.87
50
29.64
Gross margin%
12.82
14.50
12.25
12.56
13.22
10.96
13.49
12.04
13.46
14.80
23.00
13.46
13.02
93
19.50
Operating margin%
18.56
19.15
19.33
20.99
18.26
17.17
15.84
17.78
16.33
15.87
26.09
16.33
18.02
24
9.99
Net margin%
24.10
22.07
20.96
23.32
20.77
22.71
25.49
27.17
25.75
24.63
22.12
25.49
23.71
16
10.14
P/E ratio (avg)x
31.15
30.73
29.03
26.74
27.53
28.19
25.85
24.92
26.37
24.24
8.170
25.85
27.13
42
18.91
EV/EBITx
14.56
15.58
16.73
15.41
15.57
14.61
13.69
13.23
13.89
12.75
11.01
13.69
14.59
67
28.48
FCF yield (avg)%
18.97
18.55
19.92
22.11
19.87
16.87
16.51
14.51
16.34
14.24
29.15
16.34
17.71
16
7.38
FCF margin%
21.28
21.03
22.69
20.19
17.66
19.23
18.53
20.50
18.44
20.39
22.78
19.23
20.29
66
1.365
FCF / Net incomex
0.379
0.371
0.354
0.378
0.372
0.433
0.444
0.475
0.517
0.520
0.347
0.475
0.406
37
22.36
ROIC%
3.81
5.80
3.36
4.98
6.95
7.67
8.46
7.82
10.30
8.00
4.22
8.00
7.31
33
13.20
Return on equity%
30.28
33.21
35.78
33.62
34.02
31.21
29.80
29.70
28.41
26.05
11.01
29.70
30.75
51
6.05
Return on assets%
15.52
15.74
17.57
14.95
13.80
11.25
11.61
11.51
9.58
11.35
24.29
11.35
12.70
34
0.54
EPS¥
0.11
0.12
0.12
0.13
0.16
0.20
0.20
0.22
0.25
0.26
0.60
9.89%
8.40%
—
12.59
EPS growth%
7.10
8.67
5.75
2.76
0.41
0.40
0.40
1.44
3.66
0.80
21.73
0.80
2.10
11
0.19
Bookvalue per sh¥
0.56
0.54
0.49
0.53
0.56
0.51
0.52
0.50
0.50
0.43
0.09
(5.03%)
(3.37%)
—
0.31
FCF per share¥
0.23
0.21
0.23
0.22
0.24
0.23
0.23
0.24
0.24
0.26
0.37
1.86%
1.32%
—
0.44
Dividend per sh¥
0.21
0.19
0.17
0.18
0.19
0.18
0.20
0.18
0.17
0.17
0.14
(1.61%)
(1.89%)
—
26.41
Div yield (avg)%
21.82
24.70
22.64
24.32
25.34
27.41
27.16
26.72
23.87
26.07
26.50
26.72
25.02
31
8.18
Payout ratio%
24.87
26.95
26.56
27.80
28.74
31.05
31.36
32.25
31.02
29.12
5.49
31.05
28.93
56
564.6
Shares (diluted)M
586.8
566.1
536.2
527.8
598.8
667.3
746.3
748.8
681.7
632.3
559.7
1.09%
1.55%
44
16.25
Buyback yield%
13.02
10.31
13.15
16.05
18.38
18.09
19.25
19.02
19.28
17.63
21.37
19.02
17.86
76
1.490
D/E ratiox
1.086
1.254
1.214
1.360
1.598
1.587
1.627
1.749
1.977
2.189
1.297
1.749
1.592
30
148.0
Enterprise value¥M
642.1
714.3
794.3
745.9
701.8
675.3
709.3
720.3
779.4
883.7
466.6
4.72%
4.19%
54
313.1
LT debt¥M
233.3
256.1
254.3
265.4
293.1
302.5
326.9
329.7
336.1
304.3
534.9
0.75%
3.50%
62
Revenue
¥581.4M
(0.70%)
1.00×
Cost of revenue
¥364.1M
(0.56%)
1.01×
Operating expenses
¥116.3M
(1.11%)
0.96×
Cash and investments
15.98%
Spread over hurdle
15.19%