397.3
Revenue¥M
456.5
453.1
465.1
457.7
457.9
453.2
455.6
456.8
462.6
456.8
414.5
(0.05%)
(0.05%)
11
16.78
Revenue growth%
19.37
16.87
15.30
13.62
12.91
14.43
12.95
12.70
12.74
12.21
20.05
12.74
13.29
23
29.64
Gross margin%
14.10
13.28
11.18
12.63
11.94
9.70
9.39
10.93
10.85
7.92
29.19
9.70
11.06
69
12.15
Operating margin%
19.64
20.50
18.48
18.05
16.22
16.10
15.91
13.86
16.71
16.25
3.51
16.10
16.48
88
10.86
Net margin%
3.01
3.96
5.94
6.58
4.17
3.35
1.88
0.40
1.77
3.15
11.70
1.88
3.25
78
9.951
P/E ratio (avg)x
40.50
41.24
43.70
50.19
58.67
58.35
59.11
57.69
60.89
61.00
26.25
59.11
58.02
66
18.30
EV/EBITx
21.22
19.90
18.65
17.01
18.42
19.13
16.41
15.07
15.95
15.10
28.38
15.95
17.72
40
21.82
FCF yield (avg)%
6.00
7.98
6.22
8.46
7.80
10.53
12.59
13.34
13.31
15.24
14.04
13.31
9.50
76
29.04
FCF margin%
25.22
28.02
26.61
26.04
24.15
26.94
25.79
27.57
27.22
29.36
15.22
27.22
26.77
61
0.552
FCF / Net incomex
1.677
1.761
1.920
2.133
2.287
2.219
2.569
2.634
2.989
3.333
0.866
2.634
2.253
87
19.37
ROIC%
7.02
9.42
11.55
14.21
13.85
11.88
12.17
9.24
7.29
8.10
24.31
9.24
10.48
63
16.22
Return on equity%
12.26
13.40
10.89
9.08
9.69
7.64
8.32
8.59
10.79
8.24
24.09
8.32
9.38
73
5.92
Return on assets%
18.97
17.83
17.86
20.04
19.63
21.73
19.13
18.58
18.28
21.18
29.90
19.13
19.05
23
1.26
EPS¥
0.72
0.69
0.72
0.79
0.72
0.80
0.89
0.92
0.91
0.85
1.41
3.43%
2.05%
—
23.82
EPS growth%
14.89
12.39
10.06
10.32
10.03
11.76
12.77
14.14
15.57
17.64
3.54
14.14
12.58
52
1.85
Bookvalue per sh¥
1.37
1.17
1.03
1.03
0.89
0.80
0.79
0.75
0.79
0.81
1.49
(1.78%)
(4.39%)
—
0.78
FCF per share¥
2.72
2.59
2.56
2.72
2.58
2.77
3.01
3.13
3.21
3.18
1.70
4.27%
2.41%
—
0.92
Dividend per sh¥
1.88
1.98
1.92
1.97
2.15
2.40
2.55
2.56
2.55
2.57
2.10
3.59%
2.80%
—
16.52
Div yield (avg)%
4.38
6.64
5.00
3.12
4.54
3.64
4.26
5.16
5.17
5.32
10.46
5.16
4.77
39
23.68
Payout ratio%
1.29
3.00
4.63
1.84
2.66
0.40
2.05
3.94
5.69
7.94
19.41
3.94
2.83
46
197.2
Shares (diluted)M
292.7
312.8
312.8
327.5
314.3
305.0
353.4
376.4
424.4
422.9
197.7
6.12%
5.56%
69
3.22
Buyback yield%
3.13
2.34
5.08
2.48
0.40
0.40
1.72
2.16
0.84
2.29
13.81
1.72
2.22
15
0.988
D/E ratiox
0.336
0.336
0.328
0.382
0.432
0.423
0.407
0.468
0.515
0.485
0.932
0.468
0.415
56
37.54
Enterprise value¥M
260.5
243.4
272.8
253.0
288.2
271.2
305.6
348.5
330.9
370.1
286.8
5.13%
2.85%
21
278.1
LT debt¥M
107.1
105.1
113.0
117.1
126.2
133.1
134.1
145.5
165.7
166.6
222.7
5.71%
4.97%
29
Revenue
¥456.8M
(0.05%)
1.00×
Cost of revenue
¥319.8M
(0.05%)
1.00×
Operating expenses
¥98.70M
(0.48%)
0.96×
Spread over hurdle
(3.54%)