225.1
Revenue¥M
700.3
713.1
725.6
741.0
732.6
755.6
751.9
776.2
800.9
820.8
235.0
2.30%
1.75%
34
18.33
Revenue growth%
11.17
8.89
8.11
11.11
9.38
10.32
10.50
9.24
10.13
10.81
13.10
10.32
10.22
75
8.24
Gross margin%
22.03
21.88
23.28
23.00
23.92
22.28
19.31
21.96
22.11
22.22
23.30
22.11
22.16
20
17.21
Operating margin%
0.40
0.97
3.09
0.45
0.69
0.41
0.40
0.55
0.40
3.15
16.67
0.41
0.50
71
24.21
Net margin%
13.49
13.64
12.86
15.79
17.41
18.25
18.18
16.41
15.88
15.65
11.17
16.41
15.83
26
31.77
P/E ratio (avg)x
48.31
46.42
50.45
55.60
64.11
69.90
78.51
84.38
97.85
98.93
17.72
84.38
67.00
36
36.16
EV/EBITx
20.11
18.78
18.50
18.11
19.51
21.79
22.86
22.66
20.30
20.03
19.98
21.79
20.07
38
10.04
FCF yield (avg)%
3.12
3.86
5.09
3.01
3.21
1.54
0.40
0.40
1.43
0.77
10.65
0.77
2.27
87
2.39
FCF margin%
8.80
11.53
14.30
16.53
17.54
18.36
18.72
17.97
20.76
19.73
12.23
18.72
17.75
47
1.737
FCF / Net incomex
1.186
1.127
1.069
0.995
0.847
0.821
0.792
0.718
0.724
0.779
1.167
0.779
0.834
28
25.99
ROIC%
16.20
13.99
12.14
10.24
7.27
4.88
1.98
0.94
0.98
2.85
2.61
1.98
6.07
94
5.79
Return on equity%
27.76
30.03
28.19
29.62
28.42
30.30
30.53
30.66
30.10
32.17
5.56
30.53
30.06
87
8.82
Return on assets%
27.01
26.71
28.87
25.89
25.31
23.31
23.37
21.72
21.87
21.41
15.27
21.87
24.34
85
0.87
EPS¥
3.28
3.22
3.10
3.63
3.52
3.93
3.73
3.98
4.55
4.57
0.93
5.37%
3.13%
—
19.83
EPS growth%
32.10
32.16
29.34
27.56
26.89
26.33
23.99
24.52
22.50
23.12
16.01
23.99
26.61
8
1.76
Bookvalue per sh¥
2.03
2.08
1.78
1.91
1.87
1.64
1.43
1.37
1.24
1.27
0.60
(7.42%)
(5.51%)
—
1.78
FCF per share¥
1.20
1.31
1.43
1.50
1.43
1.31
1.20
1.27
1.43
1.31
2.11
(1.79%)
0.01%
—
1.29
Dividend per sh¥
1.71
1.53
1.63
1.57
1.42
1.51
1.32
1.41
1.45
1.39
1.84
(0.36%)
(3.28%)
—
6.09
Div yield (avg)%
33.15
34.79
32.02
31.24
29.28
27.56
25.55
26.49
28.15
31.04
21.12
27.56
30.16
29
15.93
Payout ratio%
20.13
23.02
20.49
17.97
20.92
22.80
20.45
21.29
22.19
21.02
22.03
21.29
20.97
77
175.7
Shares (diluted)M
243.1
274.8
272.7
295.5
350.8
416.8
403.4
396.1
403.4
423.8
182.7
3.86%
5.96%
41
16.75
Buyback yield%
0.44
1.89
2.96
4.37
6.70
5.42
4.79
7.21
6.66
4.79
26.01
5.42
4.79
67
0.323
D/E ratiox
1.036
1.126
1.194
1.283
1.301
1.337
1.474
1.490
1.672
1.939
1.333
1.490
1.319
42
511.2
Enterprise value¥M
92.12
83.63
77.54
74.53
80.56
77.67
81.90
87.87
76.59
70.60
186.0
(2.60%)
(3.55%)
51
248.3
LT debt¥M
261.2
275.1
288.7
295.8
322.2
305.3
296.8
339.3
357.6
395.7
506.3
4.20%
3.82%
45
Revenue
¥820.8M
1.75%
1.00×
Cost of revenue
¥572.4M
1.90%
1.01×
Operating expenses
¥152.8M
1.46%
0.97×
Spread over hurdle
(3.48%)