296.1
Revenue¥M
582.9
600.4
607.8
634.8
647.4
661.5
693.8
708.3
728.3
743.8
328.7
2.81%
2.91%
9
28.39
Revenue growth%
0.40
1.53
0.40
0.69
2.07
0.40
0.92
2.57
1.91
0.49
18.43
0.92
0.81
33
10.96
Gross margin%
10.08
7.98
9.04
8.30
6.61
7.95
8.12
5.67
7.32
8.82
3.76
7.95
8.05
67
5.11
Operating margin%
23.47
20.65
20.34
21.71
22.86
25.59
24.20
21.28
19.17
16.74
29.65
21.28
21.49
94
12.85
Net margin%
11.70
12.03
11.44
12.89
13.23
16.14
16.40
17.55
16.06
14.04
4.32
16.14
13.63
11
16.13
P/E ratio (avg)x
17.67
17.79
17.51
17.75
16.65
17.61
16.26
16.88
16.54
14.88
8.770
16.54
17.19
68
31.57
EV/EBITx
22.42
20.97
19.89
20.39
17.87
17.29
15.99
14.20
12.21
12.57
7.841
14.20
17.58
48
21.23
FCF yield (avg)%
26.69
24.60
23.41
25.78
27.03
27.86
27.74
30.15
28.72
30.53
10.71
28.72
27.39
64
26.55
FCF margin%
22.76
24.84
22.84
24.49
24.59
25.37
26.43
29.39
30.63
30.04
2.14
29.39
25.11
12
0.942
FCF / Net incomex
1.904
2.071
2.491
2.451
2.509
3.036
3.037
3.202
3.668
4.049
0.306
3.202
2.773
19
10.46
ROIC%
3.60
1.78
3.85
3.85
4.10
5.67
4.40
5.75
3.15
1.99
13.91
4.40
3.85
11
26.12
Return on equity%
24.99
27.47
27.10
26.32
26.00
28.84
27.03
27.60
25.65
23.61
13.70
27.03
26.68
78
2.41
Return on assets%
16.45
18.16
18.98
18.90
19.18
18.21
17.31
19.01
17.30
19.55
28.35
18.21
18.56
74
1.72
EPS¥
0.86
0.80
0.79
0.84
0.90
0.97
0.95
0.88
0.96
1.02
1.91
2.40%
1.38%
—
11.58
EPS growth%
10.05
10.26
9.47
8.36
7.62
5.21
2.81
0.68
3.57
3.06
26.87
3.06
6.41
28
1.99
Bookvalue per sh¥
1.39
1.52
1.56
1.70
1.72
1.64
1.67
1.82
1.67
1.85
1.18
1.50%
2.63%
—
0.58
FCF per share¥
3.31
3.55
4.15
4.63
5.35
6.26
6.95
7.07
7.51
9.00
1.22
10.95%
11.87%
—
0.69
Dividend per sh¥
0.63
0.61
0.56
0.59
0.60
0.67
0.71
0.79
0.78
0.78
1.23
5.43%
3.47%
—
23.24
Div yield (avg)%
8.63
10.93
13.51
12.80
12.13
9.42
6.71
9.09
9.74
9.90
7.73
9.42
9.82
91
24.43
Payout ratio%
12.79
12.57
12.16
13.27
15.17
17.84
16.24
14.23
12.22
12.93
20.81
14.23
13.10
40
156.9
Shares (diluted)M
165.4
182.8
164.9
184.1
166.4
171.8
188.1
196.5
187.3
169.2
150.9
0.33%
0.80%
49
4.15
Buyback yield%
16.64
18.82
17.02
16.98
19.29
16.41
16.02
16.50
16.10
17.93
12.11
16.41
16.81
39
0.447
D/E ratiox
1.037
1.040
1.044
0.993
1.114
1.201
1.141
1.223
1.325
1.456
0.690
1.223
1.128
70
546.4
Enterprise value¥M
85.75
87.09
88.97
98.76
105.9
113.4
123.3
117.2
121.6
116.7
165.4
1.97%
3.53%
94
0.172
LT debt¥B
0.729
0.710
0.811
0.941
1.059
1.136
1.128
1.244
1.409
1.671
0.172
9.56%
10.43%
31
Revenue
¥743.8M
2.91%
1.00×
Cost of revenue
¥520.7M
2.91%
1.00×
Operating expenses
¥155.8M
3.08%
1.02×
Goodwill & intangibles
18.13%
Spread over hurdle
(5.66%)