24.94
Revenue¥M
309.1
321.0
335.8
338.5
349.6
359.1
368.1
369.6
384.0
393.6
25.44
2.40%
2.87%
67
28.89
Revenue growth%
25.05
26.02
25.21
27.52
30.02
29.97
29.72
30.25
30.02
30.78
12.83
30.02
29.84
41
10.24
Gross margin%
26.35
28.12
25.70
25.31
28.13
27.14
27.88
30.86
28.24
25.55
12.35
27.88
27.51
24
11.88
Operating margin%
9.99
7.24
5.38
7.16
6.03
5.22
2.60
2.69
5.50
3.30
2.50
3.30
5.44
70
7.24
Net margin%
3.81
4.80
7.31
10.20
7.48
9.47
9.01
8.44
10.16
9.72
26.43
9.47
8.72
76
12.98
P/E ratio (avg)x
17.86
17.45
18.04
18.47
21.51
24.75
27.38
28.49
32.68
32.69
32.89
28.49
23.13
12
21.36
EV/EBITx
39.42
39.47
41.28
45.19
40.64
35.90
39.32
41.84
37.13
37.75
8.804
37.75
39.44
27
24.43
FCF yield (avg)%
6.21
4.38
3.62
2.07
0.40
1.12
2.41
2.10
0.40
0.68
26.66
1.12
2.08
48
9.14
FCF margin%
24.28
27.22
26.19
23.49
24.24
23.21
23.86
22.58
20.65
18.26
28.66
22.58
23.68
31
1.751
FCF / Net incomex
1.047
1.082
1.229
1.334
1.562
1.616
1.561
1.629
1.597
1.824
0.398
1.616
1.561
48
9.77
ROIC%
24.21
26.46
24.16
23.56
22.16
22.35
24.50
24.63
23.60
22.29
24.01
23.60
23.88
51
29.86
Return on equity%
28.50
30.52
28.97
31.53
31.80
33.56
33.56
36.46
34.89
36.63
11.96
34.89
32.68
22
3.87
Return on assets%
5.60
5.28
3.90
3.76
5.07
5.64
8.12
5.95
3.14
4.33
28.14
5.64
5.18
66
1.07
EPS¥
3.03
3.34
3.77
3.87
4.44
4.39
4.43
4.28
4.36
4.74
1.13
1.32%
6.15%
—
8.37
EPS growth%
22.24
22.27
21.34
21.99
21.92
21.77
21.69
20.27
17.72
18.64
29.44
20.27
21.73
8
1.80
Bookvalue per sh¥
2.44
2.51
2.42
2.56
2.59
2.56
2.46
2.45
2.44
2.38
0.47
(1.70%)
(0.63%)
—
0.76
FCF per share¥
1.60
1.82
2.08
2.44
2.67
2.95
3.20
3.21
3.30
3.81
1.25
7.41%
9.87%
—
0.88
Dividend per sh¥
1.65
1.91
2.06
1.93
1.94
2.24
2.18
2.03
2.29
2.30
0.52
3.43%
4.84%
—
5.11
Div yield (avg)%
20.08
19.82
17.49
18.23
20.45
18.42
19.48
18.79
21.03
19.54
27.33
19.48
19.51
51
6.99
Payout ratio%
19.67
20.16
20.95
21.85
20.50
20.91
22.73
22.62
23.22
25.31
7.35
22.73
21.40
76
128.4
Shares (diluted)M
204.1
230.8
264.8
310.9
311.9
355.2
417.8
487.3
484.9
571.6
128.6
12.87%
12.26%
78
28.41
Buyback yield%
25.14
27.25
28.50
30.25
28.31
25.97
24.40
24.22
21.98
24.78
5.42
24.40
25.56
34
1.418
D/E ratiox
0.603
0.603
0.621
0.573
0.629
0.696
0.721
0.790
0.892
0.872
1.573
0.790
0.662
26
288.1
Enterprise value¥M
149.3
147.4
163.7
180.4
186.2
203.0
214.7
197.6
207.4
191.9
232.1
0.60%
2.05%
51
119.4
LT debt¥M
161.4
173.9
195.3
214.0
208.3
223.6
222.4
247.9
262.2
286.7
393.8
6.59%
4.92%
22
Revenue
¥393.6M
2.87%
1.00×
Cost of revenue
¥226.8M
2.93%
1.01×
Operating expenses
¥73.21M
2.74%
0.99×
Goodwill & intangibles
17.44%
Property and equipment
16.37%
Spread over hurdle
37.25%