85.56
Revenue¥M
569.6
577.6
575.5
580.0
573.6
569.3
571.8
583.3
581.0
576.0
89.01
0.09%
0.19%
86
7.80
Revenue growth%
12.53
15.24
13.91
15.54
14.49
11.89
10.95
11.53
8.93
9.39
13.71
10.95
12.21
29
2.81
Gross margin%
22.91
21.62
19.15
19.48
21.10
19.92
19.26
22.11
21.31
21.22
4.56
21.22
21.16
11
3.27
Operating margin%
22.00
22.65
20.84
21.99
20.59
18.59
21.45
19.02
19.42
16.53
7.35
19.02
20.72
85
23.23
Net margin%
30.11
30.15
27.40
29.11
30.89
31.04
30.28
28.02
28.81
27.23
3.59
28.81
29.61
81
26.22
P/E ratio (avg)x
30.15
30.08
31.99
30.13
31.32
34.00
36.73
33.84
29.88
27.06
8.675
33.84
30.74
11
33.42
EV/EBITx
21.72
19.45
19.56
18.58
17.92
19.32
20.12
21.57
21.26
19.69
22.78
20.12
19.62
29
7.93
FCF yield (avg)%
5.51
8.20
5.70
5.12
2.21
2.42
2.98
3.40
2.42
1.09
4.73
2.42
3.19
63
2.12
FCF margin%
5.30
7.94
10.46
9.24
7.81
10.67
10.85
12.97
15.87
15.77
14.98
12.97
10.56
27
0.490
FCF / Net incomex
2.325
2.432
2.698
2.718
2.731
2.785
2.766
3.227
3.596
3.791
0.351
3.227
2.748
68
17.21
ROIC%
8.70
9.90
11.04
8.55
11.26
14.03
15.77
15.16
13.90
12.69
11.64
14.03
11.98
28
29.71
Return on equity%
24.64
27.62
28.67
26.36
24.47
24.93
24.66
23.80
24.21
23.26
29.66
24.21
24.65
67
9.96
Return on assets%
21.00
22.70
23.50
25.07
26.36
24.08
21.80
22.99
22.56
21.91
4.91
22.56
22.84
83
0.48
EPS¥
3.26
3.47
3.60
3.58
4.01
3.74
3.68
3.65
3.45
3.60
0.51
(2.15%)
2.40%
—
26.24
EPS growth%
26.21
26.13
23.73
24.78
23.01
25.01
22.83
20.79
20.71
23.37
4.86
22.83
23.55
21
2.09
Bookvalue per sh¥
0.51
0.54
0.53
0.49
0.49
0.47
0.44
0.43
0.47
0.50
0.93
0.49%
(0.26%)
—
1.54
FCF per share¥
0.80
0.88
0.97
0.91
0.96
0.92
0.88
0.99
1.07
1.03
2.21
1.36%
3.32%
—
0.93
Dividend per sh¥
2.47
2.28
2.21
2.49
2.40
2.27
2.54
2.42
2.51
2.84
1.34
3.40%
2.79%
—
28.62
Div yield (avg)%
10.12
11.79
11.76
12.39
12.23
11.73
9.93
12.52
10.65
8.40
3.69
10.65
11.74
17
18.74
Payout ratio%
17.86
18.22
17.85
18.29
20.01
20.76
19.52
19.28
17.50
17.39
2.26
19.28
18.25
80
107.4
Shares (diluted)M
99.15
96.41
107.3
113.4
112.6
111.4
117.9
135.8
143.6
147.9
108.1
5.60%
3.57%
56
18.44
Buyback yield%
7.97
10.75
12.91
11.71
11.06
13.36
16.28
16.01
18.35
21.22
19.93
16.28
13.14
80
0.354
D/E ratiox
0.268
0.269
0.259
0.298
0.320
0.340
0.335
0.313
0.326
0.369
1.304
0.335
0.316
74
226.5
Enterprise value¥M
141.1
152.1
161.8
144.0
136.9
137.4
142.5
128.6
122.4
131.5
338.4
(0.81%)
(1.23%)
23
171.7
LT debt¥M
154.4
161.8
149.2
143.0
138.9
131.5
124.7
130.7
113.0
106.8
391.8
(5.12%)
(4.30%)
48
Revenue
¥576.0M
0.19%
1.00×
Cost of revenue
¥387.9M
0.21%
1.00×
Operating expenses
¥139.1M
0.19%
1.00×
Goodwill & intangibles
16.48%
Spread over hurdle
(4.04%)