334.1
Revenue¥M
382.0
389.6
388.6
393.7
406.9
404.7
403.3
409.9
416.9
428.7
362.3
1.05%
1.18%
60
2.70
Revenue growth%
21.40
18.48
18.83
21.13
18.85
17.92
17.70
18.89
18.17
18.07
12.80
18.07
18.66
79
27.22
Gross margin%
22.61
20.18
17.51
18.95
19.49
18.64
20.60
21.09
22.85
25.76
26.56
21.09
20.39
77
4.28
Operating margin%
18.37
16.29
17.93
16.40
17.92
17.25
17.97
19.49
21.22
21.62
20.91
19.49
17.95
56
14.63
Net margin%
4.00
4.45
1.88
0.40
1.39
1.12
2.22
1.44
4.34
6.41
17.11
2.22
2.05
27
25.10
P/E ratio (avg)x
32.92
33.42
31.71
35.17
40.42
37.89
42.08
41.34
42.16
43.77
14.59
42.08
39.16
71
18.37
EV/EBITx
22.83
20.76
20.07
20.82
18.25
18.11
17.20
14.85
16.31
16.13
36.01
16.31
18.18
63
13.51
FCF yield (avg)%
25.04
23.68
22.06
20.21
21.62
20.42
19.89
17.04
16.03
19.03
7.59
19.03
20.32
48
21.92
FCF margin%
12.12
13.89
16.03
17.95
15.26
16.65
17.14
14.16
13.44
11.22
3.03
14.16
14.71
7
0.417
FCF / Net incomex
1.180
1.256
1.324
1.427
1.250
1.235
1.189
1.026
0.960
0.884
1.328
1.026
1.212
61
26.68
ROIC%
10.22
9.40
11.01
11.51
11.71
12.40
13.10
15.62
14.83
13.40
17.95
13.40
12.06
53
15.23
Return on equity%
4.95
2.06
0.40
0.40
0.40
1.56
2.70
5.13
4.96
7.31
24.57
4.96
2.38
6
29.22
Return on assets%
9.50
12.33
10.65
10.07
10.53
7.61
6.35
6.97
9.16
10.28
8.49
7.61
9.79
57
175.15
EPS¥
237.30
273.50
307.00
312.42
322.65
323.16
302.45
282.57
266.67
283.47
178.82
(2.56%)
2.18%
—
18.50
EPS growth%
26.00
25.97
23.79
22.69
19.85
22.21
22.59
25.47
22.86
20.98
24.37
22.59
22.78
56
325.83
Bookvalue per sh¥
140.69
133.99
129.82
111.14
106.52
108.42
106.01
96.50
99.81
85.38
300.15
(4.33%)
(4.49%)
—
227.20
FCF per share¥
90.02
87.36
88.94
97.80
101.38
109.91
116.28
101.39
88.96
89.92
321.98
(2.37%)
(0.21%)
—
184.91
Dividend per sh¥
101.35
102.48
99.62
95.49
88.14
78.09
68.55
60.61
57.69
53.61
276.52
(9.46%)
(6.02%)
—
12.19
Div yield (avg)%
1.03
3.54
1.57
2.05
0.58
0.40
2.13
0.40
0.40
0.49
5.86
0.40
0.80
88
11.98
Payout ratio%
3.13
0.48
0.40
2.67
0.98
3.47
1.23
3.51
3.56
2.62
5.70
3.47
2.65
65
1.249
Shares (diluted)M
0.935
0.981
1.000
1.083
1.080
1.140
1.070
1.177
1.033
0.949
1.263
(2.55%)
(0.69%)
37
17.31
Buyback yield%
15.55
17.60
15.62
17.80
16.55
19.47
18.09
20.76
19.15
21.51
26.27
19.47
17.94
37
0.176
D/E ratiox
0.263
0.261
0.226
0.209
0.220
0.235
0.227
0.205
0.218
0.235
1.533
0.227
0.226
51
95.61
Enterprise value¥M
516.1
485.4
530.8
553.6
573.9
540.2
507.0
543.4
576.8
555.2
150.5
(0.66%)
0.33%
35
194.6
LT debt¥M
198.3
210.2
193.3
183.5
196.3
210.1
210.4
210.0
196.8
192.1
196.5
(0.43%)
(0.60%)
55
Revenue
¥428.7M
1.18%
1.00×
Cost of revenue
¥255.9M
1.22%
1.00×
Operating expenses
¥99.23M
0.46%
0.93×
Goodwill & intangibles
18.73%
Spread over hurdle
(0.74%)