470.0
Revenue¥M
476.3
477.1
483.9
472.2
469.7
474.2
475.0
463.4
457.0
509.8
541.0
(0.65%)
(0.33%)
67
5.57
Revenue growth%
20.66
21.59
19.33
21.17
18.30
19.08
19.21
16.58
19.05
3.49
2.31
19.05
19.14
91
20.37
Gross margin%
12.73
14.62
16.72
15.16
17.81
17.48
20.12
22.77
24.35
24.77
18.31
20.12
17.10
41
26.04
Operating margin%
11.00
11.02
13.53
16.04
15.98
17.51
18.74
16.23
13.29
3.62
2.70
16.23
14.75
91
13.54
Net margin%
28.14
25.36
27.48
24.75
26.33
29.08
28.69
26.83
28.43
9.34
21.30
28.43
27.81
44
23.36
P/E ratio (avg)x
11.48
10.47
9.451
10.23
11.45
10.52
11.75
12.37
11.72
9.173
19.40
11.72
10.99
53
8.356
EV/EBITx
35.21
34.25
32.50
34.04
35.61
31.74
32.16
30.84
30.00
25.49
29.61
31.74
33.27
8
26.18
FCF yield (avg)%
15.64
15.87
17.87
16.71
16.38
14.55
12.31
13.61
12.83
19.56
14.30
13.61
15.75
8
23.58
FCF margin%
11.20
13.31
14.52
15.23
15.70
16.56
15.20
13.77
12.16
14.11
24.98
15.20
14.15
24
1.095
FCF / Net incomex
0.545
0.646
0.637
0.659
0.691
0.757
0.729
0.854
1.011
1.096
0.175
0.757
0.675
74
5.71
ROIC%
0.40
1.62
0.40
0.40
0.42
0.40
0.98
0.40
0.40
6.92
8.13
0.40
0.40
21
26.39
Return on equity%
26.25
26.93
24.60
24.54
23.29
22.08
24.44
25.14
22.95
29.01
13.42
23.29
24.49
71
16.65
Return on assets%
34.04
32.54
32.22
29.23
32.18
32.81
34.97
34.47
32.15
4.94
26.78
32.81
32.67
79
27.88
EPS¥
64.53
63.09
59.82
57.09
60.48
67.75
68.23
72.65
84.49
30.37
31.67
8.16%
3.31%
—
19.26
EPS growth%
9.05
9.34
6.73
7.03
8.46
7.49
9.37
8.29
7.00
9.44
19.87
8.29
7.89
76
63.69
Bookvalue per sh¥
70.60
67.95
71.25
74.51
76.90
87.79
87.23
79.78
91.55
64.50
72.12
4.21%
5.13%
—
72.92
FCF per share¥
59.91
57.93
57.16
50.30
48.70
42.51
44.93
38.27
33.62
71.95
40.15
(7.74%)
(4.92%)
—
26.00
Dividend per sh¥
22.25
21.31
20.02
19.76
21.27
23.24
21.43
20.57
21.17
80.41
11.45
1.38%
(2.32%)
—
3.87
Div yield (avg)%
12.44
13.95
13.50
14.58
16.83
16.96
15.60
17.18
14.39
9.26
21.59
16.83
14.49
92
6.28
Payout ratio%
8.51
11.19
12.86
13.87
13.63
14.36
16.09
16.50
16.55
14.91
24.15
16.09
13.75
10
7.182
Shares (diluted)M
10.15
10.40
10.93
10.84
11.14
11.16
10.64
10.15
10.56
7.169
7.154
(0.53%)
0.87%
57
24.73
Buyback yield%
0.64
2.29
1.86
0.67
0.40
2.81
2.73
3.19
5.50
27.39
29.77
2.81
2.07
21
1.343
D/E ratiox
0.970
0.916
0.819
0.799
0.768
0.836
0.803
0.715
0.655
1.390
0.859
0.768
0.811
50
84.35
Enterprise value¥M
286.8
276.5
268.4
288.8
250.4
258.1
249.4
263.5
258.3
412.2
550.1
(2.21%)
(2.99%)
93
355.6
LT debt¥M
123.4
139.6
140.0
137.1
153.0
173.7
204.7
212.8
218.1
256.4
399.5
9.73%
7.41%
91
Revenue
¥457.0M
(0.33%)
1.00×
Cost of revenue
¥319.9M
(0.33%)
1.00×
Operating expenses
¥95.48M
(0.25%)
1.01×
Spread over hurdle
(0.53%)