58.63
Revenue¥M
421.4
421.1
418.5
426.4
437.1
447.6
461.5
461.6
471.8
472.9
61.23
1.58%
1.27%
34
27.02
Revenue growth%
33.04
35.17
37.97
37.36
35.37
34.61
31.96
29.17
29.29
30.33
14.17
30.33
33.83
57
7.10
Gross margin%
19.71
22.12
20.41
21.94
24.33
27.01
30.00
32.12
30.13
29.07
5.26
30.00
25.67
13
19.67
Operating margin%
10.92
11.25
12.54
15.10
17.01
16.60
15.78
13.98
14.67
14.07
16.56
14.67
14.37
52
2.72
Net margin%
11.67
8.94
7.83
7.71
4.97
4.84
3.62
3.24
4.21
5.51
29.04
4.21
5.24
28
30.11
P/E ratio (avg)x
29.12
32.91
39.66
45.34
50.64
49.99
56.79
68.27
76.28
75.60
30.24
68.27
50.32
28
33.43
EV/EBITx
17.93
16.99
17.30
18.35
17.78
16.80
16.43
17.43
18.16
19.73
10.36
17.43
17.61
79
11.36
FCF yield (avg)%
9.06
7.45
5.57
4.19
3.70
1.39
1.15
2.92
0.40
2.66
18.92
1.39
3.31
33
11.58
FCF margin%
12.04
9.66
10.08
11.62
11.42
14.03
13.07
12.57
11.47
8.75
15.94
12.57
11.54
72
0.140
FCF / Net incomex
2.107
2.349
2.636
3.046
3.114
3.669
3.775
3.979
4.538
5.247
0.318
3.979
3.391
9
2.93
ROIC%
12.80
15.23
16.57
18.64
20.16
18.47
16.02
18.98
21.82
19.58
19.66
18.98
18.56
86
23.92
Return on equity%
20.54
18.94
19.21
20.85
21.30
23.57
24.89
27.68
28.38
29.36
19.05
27.68
22.43
45
2.62
Return on assets%
8.19
7.82
7.90
9.70
9.73
9.46
11.99
10.20
7.28
6.47
27.89
9.46
8.82
87
0.96
EPS¥
1.04
0.95
1.01
0.97
1.00
1.00
1.04
0.97
0.97
0.93
0.99
(1.46%)
(1.85%)
—
21.65
EPS growth%
6.25
7.20
5.24
6.99
4.62
3.14
1.98
3.86
3.45
0.55
21.69
3.14
4.24
78
0.42
Bookvalue per sh¥
1.37
1.45
1.67
1.69
1.76
2.01
2.06
2.30
2.16
2.39
1.91
6.34%
5.36%
—
0.65
FCF per share¥
0.76
0.75
0.67
0.73
0.67
0.60
0.55
0.58
0.62
0.58
1.05
(2.71%)
(2.20%)
—
0.80
Dividend per sh¥
1.86
2.15
2.33
2.21
2.19
2.49
2.48
2.46
2.46
2.78
0.37
4.88%
3.74%
—
12.01
Div yield (avg)%
21.01
19.76
21.45
19.10
18.66
17.13
17.42
16.46
16.79
18.01
8.60
17.13
18.33
83
3.22
Payout ratio%
18.81
16.79
17.47
20.20
22.48
23.41
20.92
22.38
19.38
17.27
13.03
20.92
19.79
77
92.15
Shares (diluted)M
80.08
80.53
85.43
93.96
85.65
83.69
81.78
70.70
73.12
66.40
94.56
(4.96%)
(2.14%)
63
19.67
Buyback yield%
3.59
2.69
3.14
1.39
3.71
4.95
4.88
6.80
8.80
6.45
3.24
6.45
4.30
83
0.797
D/E ratiox
0.478
0.485
0.538
0.494
0.561
0.564
0.610
0.678
0.658
0.737
0.496
0.658
0.563
88
346.8
Enterprise value¥M
174.7
170.0
154.1
170.7
156.3
173.6
184.1
204.9
232.1
221.9
310.5
7.26%
3.02%
35
279.6
LT debt¥M
417.1
478.4
490.7
484.4
547.3
601.5
623.4
596.3
643.7
689.0
198.4
4.71%
5.91%
71
Revenue
¥472.9M
1.27%
1.00×
Cost of revenue
¥320.1M
1.17%
0.99×
Operating expenses
¥68.20M
0.76%
0.95×
Cash and investments
16.35%
Spread over hurdle
13.09%