167.4
Revenue¥M
268.5
270.4
272.0
276.2
280.6
286.1
285.6
285.0
281.3
286.0
174.6
0.38%
0.70%
92
29.86
Revenue growth%
23.59
25.98
24.35
23.35
21.08
22.54
23.94
24.14
21.29
23.36
3.39
23.36
23.48
94
4.67
Gross margin%
15.14
12.17
12.89
13.88
14.54
13.63
14.79
15.12
15.08
12.54
11.03
14.79
14.21
20
28.09
Operating margin%
25.71
27.94
25.04
23.09
22.10
20.44
22.86
23.07
24.38
23.79
11.14
23.07
23.44
54
10.69
Net margin%
30.26
29.76
29.81
28.15
27.58
24.88
26.54
26.77
27.53
30.36
2.90
26.77
27.86
90
8.679
P/E ratio (avg)x
7.544
7.727
8.415
8.405
8.035
6.908
7.074
7.451
6.767
5.889
35.94
6.908
7.498
88
12.50
EV/EBITx
26.84
29.41
32.69
32.03
33.44
34.81
38.09
35.83
36.80
35.14
31.94
35.83
34.13
23
13.52
FCF yield (avg)%
20.15
22.75
21.75
19.56
16.86
18.55
19.84
18.30
16.19
13.33
21.16
18.30
19.05
62
29.51
FCF margin%
24.62
22.68
25.21
27.31
27.18
28.17
29.31
30.35
31.72
33.71
25.06
30.35
27.74
56
1.451
FCF / Net incomex
1.042
1.014
1.186
1.148
1.314
1.312
1.382
1.497
1.637
1.644
0.292
1.497
1.313
62
14.36
ROIC%
2.70
1.40
4.19
4.22
4.05
2.19
2.33
5.27
2.73
1.71
17.01
2.33
2.72
17
3.30
Return on equity%
23.10
21.58
20.77
23.46
25.99
24.82
23.02
21.43
22.88
22.43
21.91
22.88
22.95
72
28.74
Return on assets%
13.33
13.04
15.34
15.52
16.41
16.70
19.17
20.68
19.76
21.82
22.23
19.76
16.56
28
22.76
EPS¥
15.85
14.59
16.43
17.81
16.80
16.15
17.17
19.20
20.58
19.05
23.84
2.55%
2.22%
—
10.16
EPS growth%
7.94
7.36
9.88
10.60
9.11
7.85
8.54
7.67
7.49
8.58
21.05
7.85
8.24
45
13.72
Bookvalue per sh¥
10.66
10.33
10.46
9.03
8.85
7.75
6.95
6.13
6.41
5.95
3.53
(7.63%)
(5.48%)
—
18.73
FCF per share¥
30.20
30.12
33.47
40.12
45.30
54.93
54.76
56.65
65.52
66.23
15.09
7.89%
8.03%
—
7.95
Dividend per sh¥
20.16
22.31
25.38
26.65
24.49
25.36
26.02
24.68
26.55
30.26
14.43
4.33%
5.41%
—
21.37
Div yield (avg)%
17.97
18.87
19.82
21.00
20.81
20.27
21.14
18.15
15.28
16.27
10.87
18.15
19.35
16
6.72
Payout ratio%
33.73
33.36
32.66
32.21
33.22
32.18
34.79
34.29
34.24
36.81
29.22
34.29
33.54
84
6.700
Shares (diluted)M
10.51
11.98
11.77
14.14
13.77
15.53
16.90
17.16
17.70
21.29
6.794
9.11%
8.07%
69
11.34
Buyback yield%
11.13
13.28
14.45
11.52
10.75
13.27
10.38
7.97
5.44
7.18
13.09
7.97
10.94
92
0.972
D/E ratiox
0.663
0.735
0.702
0.754
0.790
0.799
0.828
0.891
0.938
1.025
0.286
0.891
0.795
42
135.1
Enterprise value¥M
45.61
44.50
40.60
36.78
34.21
38.63
39.85
43.21
41.92
46.22
85.29
6.20%
(0.50%)
67
157.2
LT debt¥M
262.4
271.2
293.7
306.0
317.9
303.2
334.7
319.9
332.3
315.2
190.8
(0.17%)
2.09%
74
Revenue
¥286.0M
0.70%
1.00×
Cost of revenue
¥131.6M
0.96%
1.03×
Operating expenses
¥58.53M
0.67%
1.00×
Spread over hurdle
10.79%