144.2
Revenue¥M
180.4
190.3
198.6
208.5
220.5
235.4
251.1
264.8
279.1
297.4
148.4
6.17%
5.51%
36
6.03
Revenue growth%
8.95
7.60
9.85
10.97
9.70
10.25
9.05
9.76
7.17
7.49
18.42
9.05
9.37
12
8.76
Gross margin%
13.04
14.66
15.84
14.60
13.74
14.14
11.76
13.71
16.27
18.38
5.24
14.14
14.37
64
8.48
Operating margin%
13.48
11.62
10.27
8.66
10.07
7.48
9.29
11.52
14.50
15.02
9.35
11.52
10.90
72
12.24
Net margin%
12.43
13.64
14.07
12.76
13.61
13.62
13.44
10.71
8.94
9.78
3.51
10.71
13.10
92
34.67
P/E ratio (avg)x
22.92
27.19
29.54
28.93
30.13
31.09
35.90
42.57
48.82
54.13
26.68
42.57
30.61
60
11.10
EV/EBITx
28.99
28.36
29.43
29.60
28.51
29.66
27.43
29.61
31.77
33.04
13.31
29.66
29.52
67
25.55
FCF yield (avg)%
27.13
27.52
27.02
26.70
27.36
28.08
25.85
28.06
28.76
31.22
10.54
28.08
27.44
16
10.82
FCF margin%
26.93
27.15
29.63
30.10
28.70
29.20
27.63
28.46
27.42
25.72
27.66
27.63
28.05
63
0.813
FCF / Net incomex
0.888
0.946
1.039
1.099
1.003
1.017
1.131
1.220
1.377
1.336
0.468
1.220
1.069
54
8.67
ROIC%
16.26
16.67
17.26
19.29
20.50
23.39
21.02
20.74
21.67
22.75
26.50
21.67
20.62
76
17.65
Return on equity%
24.74
25.23
26.33
23.73
24.25
25.38
24.45
21.82
21.52
18.69
5.22
21.82
24.35
17
14.60
Return on assets%
14.54
15.20
15.92
16.56
18.78
16.50
18.90
17.55
17.40
19.58
13.56
17.55
16.98
49
0.06
EPS¥
0.14
0.15
0.16
0.19
0.20
0.22
0.25
0.27
0.30
0.34
0.06
11.09%
9.73%
—
4.43
EPS growth%
22.41
21.02
22.56
25.34
26.23
28.78
29.68
28.16
27.53
27.25
17.81
28.16
26.74
58
0.06
Bookvalue per sh¥
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.06
6.13%
9.73%
—
0.08
FCF per share¥
0.06
0.07
0.08
0.09
0.10
0.12
0.13
0.15
0.16
0.16
0.04
8.14%
9.29%
—
0.07
Dividend per sh¥
0.09
0.09
0.09
0.10
0.12
0.12
0.14
0.14
0.14
0.17
0.05
7.33%
7.76%
—
3.29
Div yield (avg)%
26.63
23.85
21.51
24.08
24.32
21.82
20.73
17.97
16.16
14.68
6.46
17.97
21.67
9
19.82
Payout ratio%
22.49
20.28
22.59
22.75
20.97
22.69
20.78
22.30
23.42
25.17
16.21
22.69
22.54
8
1.538
Shares (diluted)B
2.106
2.135
2.432
2.714
3.172
3.249
3.736
3.553
3.801
4.044
1.566
4.98%
6.71%
31
5.20
Buyback yield%
5.13
7.53
10.08
9.10
6.51
4.20
3.66
5.97
6.33
7.61
18.87
5.97
6.42
23
0.741
D/E ratiox
0.502
0.523
0.540
0.526
0.548
0.495
0.519
0.452
0.440
0.440
1.726
0.452
0.511
88
65.17
Enterprise value¥M
442.3
390.5
413.5
380.0
389.1
389.0
414.9
372.8
379.0
416.9
187.4
1.39%
0.33%
73
263.9
LT debt¥M
287.0
302.6
333.4
345.7
360.6
396.5
478.5
505.9
503.9
525.2
220.4
7.81%
6.27%
92
Revenue
¥297.4M
5.51%
1.00×
Cost of revenue
¥205.2M
5.69%
1.02×
Operating expenses
¥34.02M
5.36%
0.99×
Spread over hurdle
27.64%