532.8
Revenue¥M
482.0
498.0
530.3
558.2
577.9
596.7
631.8
651.9
674.6
696.4
581.5
3.80%
4.20%
92
24.83
Revenue growth%
12.37
15.05
12.18
15.12
16.75
14.62
17.08
15.43
13.26
14.24
25.89
14.62
14.83
47
28.83
Gross margin%
9.46
11.99
14.36
16.13
15.91
17.42
20.20
20.83
18.98
19.85
13.59
19.85
16.78
21
23.16
Operating margin%
25.90
26.62
28.88
29.02
29.11
26.30
25.30
24.07
22.13
20.15
28.78
24.07
26.10
17
17.52
Net margin%
17.83
18.36
17.13
17.41
18.34
19.96
21.03
20.00
22.07
21.59
24.52
21.03
19.16
62
27.07
P/E ratio (avg)x
16.64
16.66
14.87
13.68
13.74
14.25
13.01
14.37
13.07
11.77
33.19
13.07
14.00
11
12.23
EV/EBITx
9.075
8.675
8.208
8.130
8.431
8.987
9.363
10.09
9.640
9.483
13.13
9.483
9.031
85
20.77
FCF yield (avg)%
3.09
5.15
2.59
2.31
2.61
3.84
6.76
8.04
9.07
11.78
14.73
8.04
4.50
54
3.98
FCF margin%
8.30
8.14
6.45
9.08
6.89
5.98
6.89
9.61
6.72
7.68
22.45
6.89
7.28
64
1.085
FCF / Net incomex
1.370
1.322
1.474
1.604
1.556
1.499
1.672
1.703
1.674
1.570
1.094
1.672
1.563
5
4.84
ROIC%
28.31
26.87
29.49
28.15
29.37
30.08
27.55
27.43
25.88
27.78
19.47
27.55
27.96
53
4.27
Return on equity%
7.09
8.05
6.53
4.68
5.35
4.47
5.83
4.37
2.53
3.79
16.96
4.37
5.02
65
4.54
Return on assets%
9.21
8.38
5.48
8.24
6.84
7.83
10.43
12.94
11.58
11.76
9.91
11.58
8.80
16
0.49
EPS¥
0.23
0.24
0.24
0.24
0.23
0.26
0.31
0.35
0.37
0.42
0.55
12.72%
7.64%
—
24.13
EPS growth%
7.69
6.28
6.05
3.88
1.62
4.29
6.00
4.77
3.68
3.97
7.33
4.29
4.53
83
0.72
Bookvalue per sh¥
0.94
1.00
0.91
0.91
0.86
0.86
0.80
0.83
0.82
0.78
0.54
(1.91%)
(1.51%)
—
0.36
FCF per share¥
1.18
1.21
1.31
1.31
1.52
1.51
1.69
1.66
1.81
1.93
0.94
4.79%
4.77%
—
0.92
Dividend per sh¥
0.52
0.58
0.58
0.68
0.71
0.80
0.85
0.89
0.90
0.99
0.95
6.70%
6.77%
—
8.75
Div yield (avg)%
18.61
18.84
18.38
18.01
16.51
18.71
19.64
19.57
16.91
19.12
20.76
19.12
18.66
56
22.10
Payout ratio%
19.13
17.55
18.56
19.72
22.43
22.24
23.11
25.63
28.18
30.96
11.62
25.63
22.33
49
193.8
Shares (diluted)M
236.6
246.0
265.3
298.4
324.6
302.7
344.0
350.6
373.2
349.3
196.7
1.47%
5.28%
74
9.96
Buyback yield%
32.44
32.54
30.08
30.22
28.14
27.22
24.62
24.57
24.71
27.60
10.50
24.71
27.87
95
1.019
D/E ratiox
0.864
0.892
0.876
0.836
0.855
0.939
0.990
0.866
0.769
0.750
0.133
0.866
0.865
41
245.7
Enterprise value¥M
480.0
495.4
524.0
506.2
568.1
580.1
615.1
620.4
626.7
659.1
766.4
3.02%
2.08%
24
0.441
LT debt¥B
0.804
0.899
0.931
1.100
1.097
1.206
1.222
1.470
1.634
1.751
0.750
9.81%
8.57%
94
Revenue
¥696.4M
4.20%
1.00×
Cost of revenue
¥418.1M
4.15%
1.00×
Operating expenses
¥129.5M
5.20%
1.10×
Spread over hurdle
13.87%