5.378
Revenue¥M
9.033
9.287
9.575
9.556
9.647
9.937
10.08
10.38
10.68
10.99
5.923
2.64%
2.08%
9
4.58
Revenue growth%
9.30
8.72
9.13
6.22
3.90
1.53
4.12
6.78
8.56
7.31
2.14
6.78
7.05
83
26.64
Gross margin%
7.22
8.90
7.14
6.06
7.71
7.75
7.67
5.91
7.15
5.36
27.31
7.15
7.18
35
5.83
Operating margin%
14.62
16.23
15.14
16.62
18.99
20.13
19.66
19.82
18.73
21.49
6.13
19.82
18.86
61
22.03
Net margin%
9.19
6.65
5.36
7.08
9.54
7.82
7.57
9.11
7.09
9.08
14.68
7.82
7.70
42
37.15
P/E ratio (avg)x
28.62
25.44
27.86
26.26
27.37
26.55
26.64
28.44
26.00
23.77
25.24
26.55
26.60
86
15.89
EV/EBITx
42.69
49.67
53.38
51.21
55.58
63.64
71.45
77.54
83.93
89.32
29.86
77.54
59.61
37
7.04
FCF yield (avg)%
25.57
22.73
19.97
17.50
16.23
18.25
16.91
17.96
15.04
14.60
27.41
16.91
17.73
20
9.61
FCF margin%
18.90
16.72
14.12
14.21
17.11
18.68
18.10
19.41
17.48
19.96
22.56
18.68
17.79
39
0.415
FCF / Net incomex
0.432
0.489
0.497
0.464
0.516
0.539
0.598
0.618
0.573
0.600
1.795
0.598
0.527
70
21.66
ROIC%
3.45
3.21
0.80
0.40
0.40
0.40
0.40
0.40
0.40
0.40
11.55
0.40
0.40
51
20.91
Return on equity%
19.18
21.79
24.61
22.24
24.55
21.70
24.40
24.41
23.31
26.02
24.83
24.40
23.85
91
5.02
Return on assets%
1.79
2.84
5.12
3.77
1.21
0.81
0.40
0.40
0.40
0.79
29.59
0.40
1.01
70
0.20
EPS¥
0.34
0.37
0.33
0.33
0.35
0.34
0.30
0.33
0.30
0.28
0.22
(4.84%)
(1.78%)
—
12.96
EPS growth%
2.47
5.44
7.81
6.09
6.68
4.37
2.39
1.27
1.93
0.40
7.23
1.93
3.42
38
0.32
Bookvalue per sh¥
0.29
0.31
0.30
0.29
0.29
0.33
0.32
0.30
0.33
0.33
0.12
2.51%
1.26%
—
0.08
FCF per share¥
0.32
0.35
0.40
0.48
0.48
0.53
0.63
0.61
0.65
0.68
0.26
7.50%
9.65%
—
0.28
Dividend per sh¥
0.11
0.13
0.16
0.18
0.19
0.22
0.23
0.22
0.23
0.27
0.11
7.70%
9.60%
—
25.16
Div yield (avg)%
13.30
12.38
15.03
12.45
14.46
17.40
16.85
15.41
15.60
17.55
24.00
16.85
15.22
86
2.07
Payout ratio%
25.06
27.14
26.88
24.25
21.28
21.39
21.67
24.22
26.08
28.92
28.39
24.22
24.65
26
21.80
Shares (diluted)M
33.54
36.26
40.20
39.28
44.95
43.75
48.16
48.85
58.15
68.66
22.20
8.84%
7.22%
55
10.94
Buyback yield%
22.51
22.94
25.25
27.45
29.20
28.09
28.01
28.96
29.30
28.43
26.95
28.43
28.05
77
1.220
D/E ratiox
1.568
1.527
1.466
1.397
1.377
1.586
1.763
1.947
2.242
2.475
0.306
1.947
1.577
94
5.566
Enterprise value¥M
10.52
9.813
10.98
9.820
10.51
11.64
12.58
11.37
10.44
11.79
9.972
2.32%
1.47%
54
2.433
LT debt¥M
8.953
8.552
8.751
8.928
8.729
8.382
7.716
8.349
8.814
8.519
9.674
(0.48%)
(1.15%)
19
Revenue
¥10.99M
2.08%
1.00×
Cost of revenue
¥7.508M
2.22%
1.01×
Operating expenses
¥1.990M
1.77%
0.97×
Spread over hurdle
26.86%