165.7
Revenue¥M
428.7
430.2
444.7
461.4
466.0
480.7
484.7
502.5
510.9
525.7
178.9
2.44%
2.36%
32
26.75
Revenue growth%
1.98
1.93
2.45
0.40
2.87
0.40
2.71
4.02
1.38
3.14
3.59
2.71
2.21
56
28.42
Gross margin%
10.92
11.44
10.05
7.32
8.86
8.91
9.44
12.33
14.33
12.87
24.71
12.33
10.49
30
15.33
Operating margin%
18.14
18.10
19.49
18.86
16.90
19.48
17.09
19.72
21.79
20.63
17.50
19.72
19.17
14
23.15
Net margin%
17.68
17.66
19.21
21.11
18.53
20.41
20.50
19.08
21.75
23.85
29.26
20.50
19.81
90
30.27
P/E ratio (avg)x
32.62
35.93
38.01
43.25
44.25
47.09
48.06
53.59
61.10
56.73
6.473
53.59
45.67
61
36.12
EV/EBITx
16.42
14.86
14.52
15.53
17.23
17.84
16.94
17.77
16.54
17.15
9.316
17.15
16.74
58
8.72
FCF yield (avg)%
26.10
25.14
23.57
22.60
21.91
20.09
21.26
23.83
25.77
23.43
4.08
23.43
23.50
25
12.82
FCF margin%
21.48
19.64
18.30
17.11
17.50
19.90
22.29
22.47
24.34
21.68
29.63
22.29
20.69
27
1.204
FCF / Net incomex
2.494
2.417
2.319
2.445
2.743
2.700
2.618
2.691
2.648
3.112
1.014
2.691
2.633
56
18.24
ROIC%
28.05
28.89
30.66
32.07
33.34
34.79
34.40
36.86
36.42
39.05
29.06
36.42
33.87
56
19.71
Return on equity%
6.50
6.15
3.51
0.66
3.06
2.75
2.91
2.27
0.40
2.42
25.41
2.42
2.83
78
14.57
Return on assets%
30.43
31.68
28.74
30.37
28.22
29.42
30.15
32.08
30.84
30.34
21.00
30.34
30.36
25
0.11
EPS¥
0.16
0.17
0.19
0.17
0.20
0.21
0.20
0.22
0.21
0.23
0.12
3.04%
5.08%
—
26.00
EPS growth%
27.42
29.00
30.08
31.97
32.42
33.51
33.20
31.07
30.97
33.61
14.35
33.20
31.52
88
0.04
Bookvalue per sh¥
0.09
0.09
0.09
0.09
0.08
0.07
0.08
0.08
0.08
0.08
0.08
(0.53%)
(0.87%)
—
0.10
FCF per share¥
0.12
0.13
0.15
0.15
0.15
0.14
0.14
0.13
0.13
0.14
0.06
(1.06%)
0.24%
—
0.02
Dividend per sh¥
0.10
0.09
0.09
0.08
0.07
0.08
0.07
0.07
0.07
0.06
0.06
(3.12%)
(3.48%)
—
24.76
Div yield (avg)%
11.64
9.13
8.81
11.46
9.11
8.95
11.40
12.84
12.20
14.75
5.98
12.20
11.43
72
27.63
Payout ratio%
15.92
15.57
13.21
15.15
14.39
15.89
16.57
14.40
17.24
16.47
21.79
16.47
15.73
55
2.029
Shares (diluted)B
2.032
1.849
1.914
2.070
2.116
2.281
2.288
2.057
2.057
1.952
1.969
(1.60%)
(0.18%)
46
24.12
Buyback yield%
32.52
30.22
31.79
33.87
34.34
32.12
30.76
32.91
31.96
32.04
6.16
32.04
32.08
77
1.312
D/E ratiox
0.964
1.037
1.036
1.172
1.253
1.422
1.564
1.575
1.790
1.803
1.075
1.575
1.338
10
262.2
Enterprise value¥M
143.5
163.2
167.3
197.9
217.0
247.1
278.7
321.1
371.0
422.5
281.1
14.26%
11.03%
78
0.203
LT debt¥B
0.558
0.583
0.653
0.646
0.748
0.825
0.833
0.912
1.053
1.178
0.039
9.50%
9.34%
77
Revenue
¥525.7M
2.36%
1.00×
Cost of revenue
¥349.3M
2.42%
1.01×
Operating expenses
¥77.46M
1.80%
0.95×
Goodwill & intangibles
16.77%
Spread over hurdle
23.39%