187.6
Revenue¥M
326.4
327.5
327.3
338.6
352.6
351.9
350.3
354.4
360.7
368.4
192.4
0.88%
1.27%
65
12.50
Revenue growth%
14.69
17.20
18.57
19.37
20.19
23.09
25.35
22.35
21.56
19.90
14.33
22.35
20.05
63
29.83
Gross margin%
14.30
13.27
15.49
18.08
15.20
12.94
11.44
9.08
10.18
10.92
7.96
10.92
13.10
86
24.33
Operating margin%
5.77
4.48
5.33
8.30
7.82
9.34
7.01
9.81
12.27
14.66
6.47
9.81
8.06
16
3.22
Net margin%
10.74
11.25
12.36
10.60
11.48
13.80
14.35
12.17
12.38
11.91
26.22
12.38
12.04
50
32.94
P/E ratio (avg)x
26.08
27.81
28.37
30.96
30.26
30.30
35.50
34.56
34.16
34.42
15.13
34.42
30.63
70
32.79
EV/EBITx
17.64
16.79
15.47
15.08
14.50
15.05
13.83
13.30
13.65
13.85
32.60
13.83
14.78
26
7.98
FCF yield (avg)%
11.63
12.36
13.11
10.58
8.95
10.12
10.51
11.79
12.35
10.88
18.63
10.88
11.25
66
28.31
FCF margin%
0.40
0.40
2.59
4.64
3.00
2.62
0.49
0.40
0.72
2.76
25.90
0.72
1.66
69
1.414
FCF / Net incomex
0.381
0.330
0.331
0.304
0.289
0.301
0.320
0.345
0.314
0.322
0.488
0.320
0.321
54
27.73
ROIC%
18.09
18.31
19.54
19.25
17.34
14.66
13.31
12.18
12.75
13.45
2.20
13.31
16.00
8
10.22
Return on equity%
11.17
11.69
10.66
9.02
6.40
3.55
3.26
5.30
6.71
7.07
24.87
5.30
6.89
93
15.31
Return on assets%
0.40
0.40
1.67
4.13
2.43
0.69
0.79
2.65
2.51
2.50
5.86
2.50
2.05
60
59.65
EPS¥
230.10
214.64
220.70
242.72
251.33
261.79
246.80
272.09
306.48
321.01
65.13
5.02%
3.86%
—
23.95
EPS growth%
19.79
18.18
15.99
15.56
15.33
14.12
15.91
17.79
15.74
13.46
28.52
15.74
15.82
32
97.99
Bookvalue per sh¥
42.11
45.80
52.11
57.09
58.84
56.08
57.22
65.52
61.47
67.80
121.68
2.88%
6.28%
—
72.91
FCF per share¥
132.55
141.69
122.35
110.51
99.74
95.55
102.14
90.86
81.68
87.97
241.84
(2.48%)
(3.43%)
—
253.69
Dividend per sh¥
54.65
61.39
63.23
62.76
61.53
63.75
67.95
75.71
68.43
73.73
113.26
3.68%
2.50%
—
14.85
Div yield (avg)%
7.58
6.18
4.47
5.57
5.34
2.62
5.59
3.85
1.85
2.57
5.46
2.62
4.91
57
10.91
Payout ratio%
38.83
38.88
40.53
42.38
45.19
46.55
49.55
52.14
50.07
51.74
24.70
50.07
45.87
73
1.297
Shares (diluted)M
1.234
1.213
1.401
1.577
1.825
1.832
2.084
2.473
2.576
3.041
1.251
10.74%
9.52%
62
26.11
Buyback yield%
13.27
12.22
13.16
15.03
17.42
16.02
16.40
18.68
21.00
21.43
20.63
18.68
16.21
40
0.614
D/E ratiox
0.953
1.071
1.217
1.412
1.372
1.614
1.891
1.991
2.178
2.477
1.449
1.991
1.513
31
206.2
Enterprise value¥M
391.6
408.6
415.3
468.2
523.0
573.7
634.8
681.2
671.1
631.6
394.1
3.85%
4.76%
10
98.31
LT debt¥M
294.1
278.0
247.6
244.3
214.6
223.0
224.5
232.7
239.8
259.1
338.4
3.85%
(2.38%)
79
Revenue
¥368.4M
1.27%
1.00×
Cost of revenue
¥211.3M
1.07%
0.98×
Operating expenses
¥53.32M
1.32%
1.01×
Goodwill & intangibles
18.93%
Spread over hurdle
37.60%