44.97
Revenue¥M
447.7
444.0
439.9
438.5
441.0
444.8
445.7
447.2
457.8
449.0
46.01
0.36%
(0.11%)
32
12.82
Revenue growth%
25.98
26.29
23.47
22.04
23.56
20.78
19.84
21.36
19.34
19.21
5.82
19.84
21.70
7
7.98
Gross margin%
7.62
6.84
7.60
5.24
3.15
3.88
1.28
3.04
0.83
3.03
5.42
3.03
3.51
28
11.45
Operating margin%
9.31
8.16
7.08
7.86
8.23
6.04
3.55
6.20
5.88
5.53
23.19
5.88
6.64
7
27.35
Net margin%
20.61
21.46
22.49
19.60
17.69
19.33
18.04
17.58
18.77
16.22
2.05
18.04
19.05
11
28.53
P/E ratio (avg)x
34.78
38.99
44.61
44.22
49.46
48.04
46.39
43.82
43.43
49.64
26.17
46.39
44.41
92
19.52
EV/EBITx
18.45
16.32
15.02
14.47
14.92
15.84
14.63
13.49
13.79
13.84
9.344
13.84
14.78
55
29.84
FCF yield (avg)%
16.84
16.55
18.63
19.26
21.39
19.42
17.56
18.10
19.16
17.96
21.67
18.10
18.36
49
9.57
FCF margin%
27.97
29.68
27.10
28.36
26.19
26.39
25.60
28.25
27.99
28.75
7.07
27.99
27.98
81
0.383
FCF / Net incomex
1.011
1.075
1.060
1.132
1.209
1.288
1.264
1.280
1.339
1.494
1.395
1.288
1.237
67
18.88
ROIC%
18.21
15.75
16.10
14.59
12.90
10.42
7.57
4.70
6.52
9.49
28.46
7.57
11.66
25
17.09
Return on equity%
12.30
13.94
15.77
13.86
13.40
13.90
16.16
18.09
15.14
15.49
15.30
15.49
14.54
60
7.76
Return on assets%
25.68
22.76
23.93
21.47
21.43
24.39
25.99
23.10
24.36
26.75
13.50
24.39
24.14
32
0.52
EPS¥
1.13
1.31
1.35
1.33
1.45
1.34
1.35
1.34
1.45
1.62
0.57
2.23%
4.71%
—
7.69
EPS growth%
26.12
27.59
28.24
31.14
31.84
34.29
35.76
36.79
38.50
35.99
24.77
35.99
33.07
78
0.77
Bookvalue per sh¥
1.01
0.93
1.02
0.98
0.93
0.89
0.89
0.91
0.93
0.86
0.26
(1.66%)
(1.67%)
—
0.57
FCF per share¥
0.52
0.52
0.59
0.63
0.59
0.60
0.64
0.62
0.61
0.58
0.54
(0.16%)
1.79%
—
0.58
Dividend per sh¥
0.52
0.48
0.51
0.56
0.60
0.57
0.55
0.52
0.57
0.51
0.25
(3.04%)
(0.16%)
—
11.59
Div yield (avg)%
0.60
3.52
2.07
3.96
1.12
2.50
0.40
0.40
1.87
3.56
19.67
1.87
1.97
83
23.50
Payout ratio%
9.07
7.92
9.94
7.65
10.14
9.80
8.27
7.47
5.17
3.41
3.41
7.47
8.10
35
284.0
Shares (diluted)M
343.0
300.5
316.4
327.7
321.1
287.5
254.0
277.8
282.8
257.5
273.1
(4.32%)
(2.19%)
56
4.30
Buyback yield%
7.50
8.92
8.83
10.27
11.74
11.83
12.67
10.51
9.49
9.51
21.91
10.51
9.89
77
1.626
D/E ratiox
1.161
1.294
1.468
1.488
1.445
1.431
1.395
1.420
1.436
1.666
1.337
1.431
1.433
86
183.4
Enterprise value¥M
67.50
81.20
88.42
86.13
91.41
93.84
108.6
106.9
110.2
118.1
255.8
5.26%
6.47%
54
154.9
LT debt¥M
235.5
269.3
320.9
368.7
353.8
351.5
388.9
441.5
526.7
541.9
448.4
8.90%
10.56%
62
Revenue
¥449.0M
(0.11%)
1.00×
Cost of revenue
¥294.0M
(0.31%)
0.98×
Operating expenses
¥57.37M
0.23%
1.03×
Goodwill & intangibles
15.02%
Spread over hurdle
85.16%