133.6
Revenue¥M
398.5
411.8
426.5
436.3
448.7
454.1
475.7
483.7
497.8
515.7
148.4
2.83%
3.06%
15
9.08
Revenue growth%
13.92
16.42
17.69
18.07
19.23
21.08
20.34
21.54
19.21
20.22
21.90
20.34
19.22
17
7.54
Gross margin%
15.55
14.34
12.76
12.49
12.72
13.24
15.29
16.22
14.01
11.34
5.60
14.01
13.63
84
6.65
Operating margin%
0.40
0.93
1.77
0.67
0.40
0.40
0.40
3.27
2.27
0.40
19.84
0.40
0.53
87
9.20
Net margin%
23.09
25.99
27.05
24.16
26.08
28.61
29.23
31.73
29.35
30.80
17.61
29.35
27.83
82
20.39
P/E ratio (avg)x
12.27
12.88
12.17
11.98
11.58
12.51
11.27
11.03
11.68
12.52
33.93
11.68
12.08
22
30.00
EV/EBITx
19.33
22.42
23.18
26.98
27.18
30.46
29.81
35.22
38.35
43.64
16.30
35.22
28.49
42
24.19
FCF yield (avg)%
26.19
27.70
27.49
26.92
27.41
24.92
24.25
23.52
26.40
26.46
14.01
24.92
26.43
92
12.77
FCF margin%
9.60
10.03
11.75
10.30
11.35
10.00
7.20
9.08
9.34
8.29
5.44
9.08
9.80
20
1.521
FCF / Net incomex
1.082
1.071
1.010
1.056
1.127
1.101
1.168
1.072
1.084
1.207
1.756
1.101
1.083
16
29.37
ROIC%
17.02
18.06
19.72
20.04
20.92
18.61
16.88
14.20
13.58
10.77
27.30
14.20
17.54
29
10.14
Return on equity%
25.12
25.88
24.72
22.06
20.11
18.07
15.67
13.93
15.85
15.71
25.22
15.71
19.09
65
13.11
Return on assets%
21.46
24.28
25.86
22.96
20.42
17.76
20.03
18.35
16.40
13.83
21.65
17.76
20.22
68
0.39
EPS¥
0.36
0.39
0.39
0.41
0.45
0.41
0.41
0.44
0.46
0.46
0.43
0.38%
1.92%
—
8.72
EPS growth%
5.65
8.27
10.44
10.65
8.41
9.54
9.25
8.54
7.81
9.93
2.13
9.25
8.90
20
0.34
Bookvalue per sh¥
0.47
0.49
0.48
0.54
0.59
0.57
0.61
0.59
0.62
0.74
0.30
4.66%
4.89%
—
0.16
FCF per share¥
0.43
0.44
0.47
0.47
0.48
0.57
0.65
0.71
0.79
0.87
0.11
12.52%
8.24%
—
0.34
Dividend per sh¥
0.31
0.35
0.35
0.41
0.45
0.43
0.49
0.50
0.50
0.51
0.22
2.61%
6.72%
—
26.18
Div yield (avg)%
6.37
7.08
6.62
9.36
7.67
9.51
11.46
9.82
9.02
10.41
9.92
9.82
9.19
61
8.29
Payout ratio%
10.02
10.96
8.09
10.08
8.71
9.12
9.92
8.01
8.23
6.65
23.04
8.23
8.92
47
0.363
Shares (diluted)B
0.668
0.769
0.878
0.902
0.930
0.991
1.195
1.214
1.237
1.230
0.366
5.75%
6.49%
23
8.90
Buyback yield%
18.86
18.50
18.20
16.03
14.81
16.08
15.62
16.50
18.80
19.02
20.19
16.50
17.35
83
1.244
D/E ratiox
1.622
1.558
1.510
1.516
1.507
1.710
1.922
1.914
1.979
2.237
0.910
1.922
1.666
43
0.315
Enterprise value¥B
0.725
0.745
0.831
0.922
0.944
1.012
0.944
1.026
1.055
1.000
0.235
1.16%
3.90%
81
161.9
LT debt¥M
367.4
397.8
398.1
388.7
405.7
437.8
425.1
420.6
439.0
422.1
362.0
0.80%
2.68%
92
Revenue
¥515.7M
3.06%
1.00×
Cost of revenue
¥345.9M
3.39%
1.03×
Operating expenses
¥96.01M
2.56%
0.95×
Cash and investments
19.87%
Spread over hurdle
32.45%