55.09
Revenue¥M
147.6
150.6
150.1
153.5
154.5
157.6
159.8
163.9
165.3
166.0
61.66
1.45%
1.28%
32
14.88
Revenue growth%
4.91
4.23
2.99
5.46
4.20
3.54
4.91
6.84
4.17
2.69
6.32
4.17
4.21
50
2.06
Gross margin%
9.56
9.23
12.10
14.78
13.10
14.93
16.12
16.46
16.58
15.59
3.35
16.12
14.86
76
7.90
Operating margin%
27.69
24.96
25.65
23.50
23.23
23.43
21.34
19.33
17.82
17.10
5.05
19.33
23.33
39
14.25
Net margin%
11.80
14.09
14.76
12.71
14.94
13.90
14.61
12.52
11.60
8.81
5.72
12.52
13.31
49
13.94
P/E ratio (avg)x
13.23
12.82
11.96
12.92
14.13
14.33
14.70
13.95
12.00
10.89
13.87
13.95
13.08
89
22.35
EV/EBITx
19.32
16.93
16.79
17.93
18.97
19.89
18.97
19.16
16.91
18.04
7.955
18.97
18.50
56
15.87
FCF yield (avg)%
22.51
24.13
22.42
20.56
18.13
19.83
18.26
18.74
16.40
15.82
29.32
18.26
19.29
25
2.59
FCF margin%
20.33
20.24
21.80
22.53
22.40
24.84
22.87
20.13
18.61
19.92
9.67
20.13
21.07
91
1.027
FCF / Net incomex
1.497
1.532
1.717
1.635
1.694
1.638
1.604
1.817
1.699
1.623
0.612
1.638
1.636
12
19.71
ROIC%
24.30
23.61
25.92
24.00
25.33
23.13
22.54
22.60
20.29
18.21
19.00
22.54
23.37
82
25.67
Return on equity%
5.49
6.88
7.75
7.30
7.94
7.39
4.97
3.29
2.35
0.40
15.06
3.29
6.19
72
27.37
Return on assets%
27.17
24.62
26.89
28.55
30.76
28.39
30.43
29.04
29.47
29.77
7.08
29.47
28.80
67
2.29
EPS¥
1.04
0.97
1.04
1.02
0.99
0.98
0.97
0.89
0.93
0.89
2.53
(1.92%)
(2.04%)
—
4.95
EPS growth%
15.88
14.27
12.92
10.12
8.63
9.16
11.62
10.11
8.69
8.54
28.37
9.16
10.12
89
1.50
Bookvalue per sh¥
2.50
2.35
2.04
2.13
1.90
1.91
2.00
1.80
1.80
1.71
0.53
(2.03%)
(3.28%)
—
1.68
FCF per share¥
1.84
2.02
2.31
2.45
2.64
2.46
2.49
2.68
2.95
3.08
1.32
3.12%
4.61%
—
2.29
Dividend per sh¥
1.34
1.48
1.35
1.44
1.33
1.38
1.39
1.47
1.62
1.74
0.88
5.52%
3.40%
—
3.85
Div yield (avg)%
9.18
11.76
14.67
13.08
14.00
14.59
13.30
14.96
12.39
10.26
9.44
13.30
13.19
58
8.36
Payout ratio%
17.40
17.60
15.27
12.39
10.27
12.30
10.29
7.77
6.32
6.13
7.12
7.77
11.30
5
74.21
Shares (diluted)M
53.74
55.20
54.26
50.80
53.87
49.30
49.12
43.28
44.58
46.55
75.81
(2.88%)
(2.14%)
18
9.47
Buyback yield%
20.41
17.47
19.07
18.59
19.24
17.27
17.50
17.21
20.16
21.14
10.94
17.50
18.83
8
1.127
D/E ratiox
0.603
0.663
0.641
0.655
0.698
0.760
0.766
0.725
0.729
0.677
1.433
0.729
0.687
67
191.3
Enterprise value¥M
157.4
167.4
164.4
174.7
177.8
157.7
146.0
151.6
164.8
154.3
107.1
(2.80%)
(1.25%)
51
179.8
LT debt¥M
132.6
139.9
125.1
117.4
122.7
117.3
112.5
115.1
107.2
94.54
118.3
(5.09%)
(3.47%)
43
Revenue
¥166.0M
1.28%
1.00×
Cost of revenue
¥69.64M
1.37%
1.01×
Operating expenses
¥39.68M
1.05%
0.98×
Goodwill & intangibles
13.57%
Spread over hurdle
15.08%