8.602
Revenue¥M
85.80
87.38
90.18
93.47
98.40
100.2
105.7
109.5
113.8
119.9
9.455
4.02%
3.92%
30
17.94
Revenue growth%
12.70
15.20
18.07
16.84
16.29
14.21
17.13
16.65
16.21
18.88
21.54
16.65
16.47
23
19.84
Gross margin%
15.32
16.39
16.53
16.85
14.43
16.28
15.90
14.68
12.61
11.29
26.60
14.68
15.61
58
19.05
Operating margin%
0.40
0.72
1.86
0.40
1.95
3.95
4.94
2.51
2.45
0.44
14.43
2.51
1.91
61
3.74
Net margin%
27.03
29.58
31.97
33.23
30.50
27.80
28.64
29.60
28.12
30.79
6.87
28.64
29.59
65
30.16
P/E ratio (avg)x
31.86
31.26
32.91
37.38
36.73
40.62
45.92
49.12
52.78
60.24
15.06
49.12
39.00
10
17.03
EV/EBITx
34.83
34.58
30.40
28.02
30.50
31.81
27.33
23.47
24.13
24.52
17.36
24.52
29.21
10
15.45
FCF yield (avg)%
15.10
13.81
14.81
12.15
9.93
10.69
9.07
11.94
9.85
6.89
28.80
9.85
11.31
12
17.22
FCF margin%
5.43
7.62
10.36
8.51
10.87
8.38
6.10
5.73
5.04
4.44
2.88
5.73
6.86
34
0.135
FCF / Net incomex
1.440
1.400
1.540
1.691
1.871
1.974
2.093
2.433
2.537
2.488
1.542
2.433
1.923
88
12.42
ROIC%
17.43
16.95
17.21
15.22
15.25
14.55
14.36
13.07
11.97
11.43
15.91
13.07
14.89
52
24.55
Return on equity%
23.33
24.20
24.38
26.86
29.19
32.12
32.14
34.48
34.80
36.64
2.44
34.48
30.66
69
16.60
Return on assets%
16.89
18.32
19.14
20.00
21.52
22.13
21.90
23.72
26.54
27.48
7.03
23.72
21.71
81
3.67
EPS¥
2.04
1.83
1.70
1.73
1.77
1.71
1.63
1.79
1.90
2.11
4.10
3.62%
(0.39%)
—
2.11
EPS growth%
17.95
15.66
13.72
12.39
12.52
10.41
9.17
8.63
8.34
8.52
27.23
8.63
11.40
16
3.76
Bookvalue per sh¥
1.66
1.59
1.59
1.51
1.62
1.89
2.20
2.23
2.12
2.21
2.50
6.43%
2.94%
—
2.61
FCF per share¥
1.32
1.38
1.22
1.33
1.25
1.22
1.21
1.21
1.15
1.21
1.20
(0.64%)
(2.03%)
—
2.04
Dividend per sh¥
1.88
1.95
2.05
2.19
2.31
2.45
2.43
2.64
2.85
2.59
0.76
2.36%
2.99%
—
15.62
Div yield (avg)%
15.34
13.96
14.93
16.53
17.21
18.82
16.94
18.08
19.93
19.90
19.18
18.82
17.07
85
26.04
Payout ratio%
15.68
17.00
15.05
14.27
13.90
13.08
14.51
13.62
14.87
14.54
13.54
14.51
14.52
24
37.81
Shares (diluted)M
41.28
39.47
41.07
43.45
43.91
40.41
42.74
42.99
46.10
43.97
38.19
0.03%
1.55%
79
24.87
Buyback yield%
9.62
9.91
9.03
10.83
12.29
10.45
11.28
10.61
13.26
13.74
17.66
11.28
10.72
64
1.259
D/E ratiox
0.805
0.872
0.928
0.989
0.868
0.903
0.790
0.721
0.724
0.799
1.184
0.790
0.837
85
30.54
Enterprise value¥M
44.71
46.45
46.01
48.73
44.76
43.01
44.93
43.47
43.23
43.71
120.5
(0.47%)
0.56%
51
62.82
LT debt¥M
97.65
107.6
127.3
142.1
155.7
164.3
162.3
188.9
218.4
216.2
58.45
6.78%
9.75%
60
Revenue
¥119.9M
3.92%
1.00×
Cost of revenue
¥73.40M
3.79%
0.99×
Operating expenses
¥23.69M
4.10%
1.02×
Goodwill & intangibles
16.93%
Property and equipment
16.32%
Spread over hurdle
85.97%