40.01
Revenue¥M
111.2
110.1
112.3
112.6
113.9
112.9
112.4
112.7
116.8
118.6
44.35
0.81%
0.99%
66
26.60
Revenue growth%
4.55
4.77
4.35
3.32
1.16
0.40
0.40
2.64
1.64
0.40
8.88
0.40
2.14
88
24.01
Gross margin%
6.93
7.29
6.54
6.93
9.52
11.32
13.70
15.48
13.82
16.64
2.63
13.82
10.42
93
13.31
Operating margin%
16.56
14.71
15.56
15.79
18.38
16.28
14.06
12.73
11.59
14.51
12.17
14.06
15.13
34
29.04
Net margin%
7.79
6.59
9.03
6.35
6.03
8.61
6.64
3.75
4.11
6.64
9.49
6.64
6.62
81
27.68
P/E ratio (avg)x
49.02
46.92
55.54
58.42
56.20
63.77
60.96
62.02
69.70
76.07
12.68
63.77
59.69
60
34.16
EV/EBITx
24.82
27.06
28.43
28.14
29.68
29.20
33.11
38.49
40.01
42.45
34.39
38.49
29.44
42
18.68
FCF yield (avg)%
15.45
15.91
18.38
15.93
15.86
15.40
12.80
15.29
17.54
18.42
7.93
15.40
15.89
32
5.20
FCF margin%
5.71
5.80
4.96
5.76
4.18
7.11
4.54
5.06
3.77
1.73
20.16
4.54
5.01
62
0.141
FCF / Net incomex
2.361
2.857
2.974
3.134
3.794
4.182
4.712
4.874
4.773
5.008
0.625
4.773
3.988
17
22.45
ROIC%
27.31
25.15
25.41
25.96
25.91
27.58
26.24
24.78
22.56
23.48
25.93
24.78
25.66
52
10.92
Return on equity%
12.09
14.60
13.41
15.80
16.60
18.98
17.86
16.18
18.52
16.92
10.82
17.86
16.39
52
21.54
Return on assets%
4.06
5.70
5.61
7.37
9.62
8.59
11.06
9.19
8.49
8.89
18.77
8.89
8.54
69
0.50
EPS¥
0.63
0.62
0.61
0.59
0.62
0.61
0.62
0.59
0.65
0.76
0.54
4.12%
2.55%
—
5.81
EPS growth%
23.12
20.50
23.48
22.99
22.43
22.14
22.02
22.16
23.69
26.41
25.60
22.16
22.71
53
0.25
Bookvalue per sh¥
0.62
0.72
0.80
0.96
1.11
1.08
1.29
1.49
1.68
1.61
0.23
7.64%
11.61%
—
0.18
FCF per share¥
0.38
0.39
0.40
0.44
0.49
0.45
0.50
0.53
0.48
0.55
0.60
2.18%
3.01%
—
0.55
Dividend per sh¥
0.51
0.57
0.51
0.49
0.50
0.53
0.46
0.49
0.54
0.54
0.40
1.61%
1.05%
—
24.87
Div yield (avg)%
21.21
24.11
25.78
25.48
24.13
23.25
26.11
23.56
22.82
25.03
8.40
23.56
24.12
23
21.39
Payout ratio%
1.86
2.26
2.87
0.58
3.12
6.03
7.97
5.51
2.82
0.79
5.49
5.51
2.85
21
89.28
Shares (diluted)M
84.89
87.30
74.64
69.83
68.92
62.06
66.87
58.35
52.18
47.39
91.64
(7.22%)
(4.83%)
69
19.15
Buyback yield%
16.57
19.21
17.51
16.66
19.39
18.73
21.69
19.56
19.56
21.58
10.85
19.56
19.30
92
0.160
D/E ratiox
1.067
1.167
1.117
1.174
1.313
1.359
1.509
1.530
1.717
1.806
0.246
1.530
1.336
82
48.74
Enterprise value¥M
119.1
131.6
131.0
141.6
155.7
174.3
184.8
183.8
200.8
213.8
74.17
6.54%
6.51%
80
18.82
LT debt¥M
60.53
59.95
54.15
48.71
44.24
44.39
46.42
41.08
44.46
40.44
13.20
(1.78%)
(4.91%)
49
Revenue
¥118.6M
0.99%
1.00×
Cost of revenue
¥56.66M
1.20%
1.02×
Operating expenses
¥28.73M
1.23%
1.02×
Spread over hurdle
14.16%