293.7
Revenue¥M
573.7
594.9
599.7
607.7
628.2
641.9
647.1
669.7
677.3
708.3
313.9
2.43%
2.62%
48
23.37
Revenue growth%
24.53
22.64
21.96
24.41
27.41
28.37
27.17
29.17
31.47
33.07
11.40
29.17
27.29
32
6.67
Gross margin%
12.78
10.67
13.57
12.21
13.67
14.78
17.05
14.75
17.12
14.51
6.40
14.78
14.09
57
10.73
Operating margin%
6.66
3.87
2.93
0.42
0.40
0.85
0.40
0.40
2.09
3.70
26.06
0.85
1.47
22
13.94
Net margin%
5.28
5.20
6.80
7.10
6.78
6.95
5.59
8.53
9.03
8.46
25.19
8.46
6.88
80
11.75
P/E ratio (avg)x
36.72
38.93
40.36
44.04
40.40
43.75
40.97
45.34
44.02
43.69
15.49
43.75
42.33
67
20.66
EV/EBITx
60.62
72.45
76.04
83.05
95.67
100.2
101.5
107.4
117.4
140.6
25.92
107.4
97.95
7
4.07
FCF yield (avg)%
27.31
27.64
29.91
27.14
29.97
28.14
28.69
30.31
30.33
33.00
8.74
30.31
29.30
30
25.74
FCF margin%
31.92
30.31
32.88
31.00
30.61
27.97
30.69
30.04
28.84
30.85
21.57
30.04
30.65
66
1.594
FCF / Net incomex
0.546
0.566
0.576
0.593
0.631
0.632
0.665
0.694
0.644
0.675
1.500
0.665
0.631
41
23.58
ROIC%
3.35
2.07
4.49
2.68
3.77
2.29
4.14
1.31
2.75
0.63
25.86
2.29
2.71
11
18.77
Return on equity%
7.48
8.96
8.48
8.08
9.88
9.04
7.72
8.27
8.60
11.32
17.26
8.60
8.54
22
15.91
Return on assets%
5.56
3.63
5.67
8.05
6.13
3.78
6.22
4.62
4.08
3.72
20.74
4.08
5.09
51
1.47
EPS¥
2.42
2.69
2.54
2.66
2.88
3.13
3.01
3.24
3.23
3.25
1.51
2.43%
4.31%
—
4.09
EPS growth%
23.99
23.51
26.38
27.81
26.03
25.92
25.24
28.02
28.83
28.57
18.45
28.02
26.21
61
1.90
Bookvalue per sh¥
0.57
0.62
0.57
0.60
0.54
0.51
0.54
0.51
0.49
0.48
1.04
(2.26%)
(0.95%)
—
1.19
FCF per share¥
0.65
0.65
0.78
0.78
0.87
0.92
0.90
1.03
1.10
1.11
0.62
5.02%
7.25%
—
0.96
Dividend per sh¥
0.65
0.71
0.75
0.82
0.86
0.93
0.88
0.92
1.05
1.03
2.11
3.51%
5.76%
—
29.75
Div yield (avg)%
2.19
3.92
1.06
1.90
0.40
2.30
1.94
0.40
2.83
4.68
28.52
2.30
2.07
12
27.93
Payout ratio%
17.51
19.60
19.86
19.85
17.83
17.79
17.14
18.05
19.19
16.34
2.21
17.79
17.94
44
116.7
Shares (diluted)M
106.9
97.68
103.0
106.4
113.8
115.6
116.6
110.3
111.5
106.9
119.9
(1.24%)
(0.22%)
71
14.00
Buyback yield%
1.60
0.40
0.40
1.07
3.50
3.07
2.65
4.46
1.56
1.60
8.52
2.65
1.60
68
0.508
D/E ratiox
0.780
0.883
0.898
0.982
1.088
1.147
1.238
1.170
1.178
1.301
1.407
1.178
1.117
53
251.7
Enterprise value¥M
339.4
351.0
365.2
390.9
407.9
393.6
366.8
370.6
403.1
393.8
304.8
(0.70%)
1.36%
76
504.3
LT debt¥M
395.2
424.7
428.0
397.4
348.9
305.8
331.7
316.3
338.4
304.5
474.2
(2.69%)
(2.84%)
38
Revenue
¥708.3M
2.62%
1.00×
Cost of revenue
¥495.8M
2.84%
1.02×
Operating expenses
¥125.3M
1.92%
0.93×
Goodwill & intangibles
16.02%
Spread over hurdle
12.83%