82.14
Revenue¥M
485.3
484.8
478.7
490.6
496.4
494.3
502.1
510.8
520.5
515.0
85.03
0.74%
0.55%
33
18.59
Revenue growth%
8.01
10.31
10.33
8.12
5.51
4.45
3.05
5.61
3.35
1.33
8.83
3.35
5.56
14
26.64
Gross margin%
3.29
2.44
1.26
2.76
1.92
1.20
1.57
2.32
3.61
5.08
28.02
2.32
2.38
30
9.23
Operating margin%
8.98
6.41
5.74
6.60
4.30
5.51
5.54
3.60
3.82
4.73
7.85
4.73
5.53
50
5.44
Net margin%
22.66
24.57
21.69
20.53
21.95
19.09
16.21
18.52
18.63
21.57
19.47
18.63
21.05
65
25.75
P/E ratio (avg)x
12.46
13.42
15.04
15.47
15.06
15.02
15.60
17.20
19.72
20.20
12.44
17.20
15.27
61
36.54
EV/EBITx
24.79
27.38
30.54
29.95
32.51
30.60
29.81
27.47
26.79
30.34
25.13
29.81
29.88
12
19.56
FCF yield (avg)%
16.18
13.68
11.36
8.56
8.74
10.09
12.97
10.04
8.22
10.92
26.69
10.09
10.50
66
24.87
FCF margin%
8.82
6.08
7.59
5.51
6.51
4.34
1.77
3.06
4.01
2.99
15.39
3.06
4.93
40
1.211
FCF / Net incomex
1.174
1.144
1.286
1.480
1.545
1.499
1.643
1.871
1.851
2.114
0.851
1.851
1.522
11
19.88
ROIC%
23.53
21.96
20.65
20.11
18.29
17.64
16.34
14.23
13.23
13.63
26.47
14.23
17.97
22
7.47
Return on equity%
5.52
5.26
3.96
1.43
0.40
1.59
3.23
1.01
0.40
0.40
25.88
1.01
1.51
57
19.82
Return on assets%
16.97
16.10
16.17
17.18
16.29
16.03
18.61
21.33
21.77
21.82
20.04
21.33
17.07
85
2.44
EPS¥
1.47
1.43
1.64
1.89
2.06
2.34
2.44
2.38
2.61
2.46
2.53
3.64%
4.58%
—
9.20
EPS growth%
17.38
18.94
18.02
19.15
21.08
23.67
24.48
27.18
26.21
27.62
13.55
26.21
22.37
37
3.03
Bookvalue per sh¥
2.95
2.86
2.76
2.89
2.89
3.06
3.48
3.73
4.15
3.91
2.42
6.20%
3.39%
—
3.86
FCF per share¥
2.35
2.48
2.71
2.74
2.71
2.92
3.14
2.92
2.99
3.37
2.52
4.46%
3.79%
—
2.83
Dividend per sh¥
2.53
2.36
2.24
2.32
2.25
2.15
2.07
1.86
2.00
1.97
1.85
(2.59%)
(2.06%)
—
19.01
Div yield (avg)%
8.12
9.17
10.75
8.66
10.69
9.11
8.87
7.29
5.37
3.99
18.91
7.29
8.77
73
15.97
Payout ratio%
0.40
0.40
0.40
1.65
2.58
0.40
3.38
4.46
7.29
6.82
7.26
4.46
2.12
74
93.09
Shares (diluted)M
147.7
160.2
163.5
166.0
181.5
200.6
224.2
229.7
255.2
291.6
94.11
9.95%
8.13%
6
8.36
Buyback yield%
9.59
10.09
7.40
4.95
7.86
9.01
11.74
9.57
7.78
9.02
3.64
9.02
9.01
14
1.467
D/E ratiox
0.932
0.980
0.978
0.976
1.041
0.991
0.880
0.889
0.812
0.728
0.857
0.880
0.954
47
82.66
Enterprise value¥M
213.4
192.1
165.6
145.8
148.9
129.2
136.2
122.8
119.3
110.6
165.5
(5.77%)
(5.81%)
90
417.5
LT debt¥M
204.6
187.5
192.6
200.6
172.6
167.7
145.8
132.7
133.1
118.1
108.5
(7.30%)
(6.30%)
74
Revenue
¥515.0M
0.55%
1.00×
Cost of revenue
¥346.9M
0.91%
1.04×
Operating expenses
¥115.7M
0.25%
0.97×
Goodwill & intangibles
15.59%
Spread over hurdle
(3.42%)