630.6
Revenue¥M
538.8
544.5
563.0
581.4
586.0
611.4
618.5
644.6
644.0
644.1
686.5
1.91%
1.96%
7
26.28
Revenue growth%
27.65
26.33
26.37
26.58
27.87
25.51
24.65
24.44
21.80
23.12
22.06
24.44
25.92
60
28.63
Gross margin%
20.43
20.41
17.48
15.31
17.18
18.71
15.87
14.07
17.04
15.45
11.08
15.87
17.11
10
19.20
Operating margin%
18.41
19.37
17.51
20.29
20.20
20.69
22.08
25.04
27.91
28.99
15.92
25.04
20.49
22
10.79
Net margin%
5.10
2.19
0.40
0.40
0.40
0.97
3.37
0.52
0.40
0.40
26.46
0.52
0.46
95
30.47
P/E ratio (avg)x
15.03
15.84
17.82
17.30
17.53
16.87
16.83
15.80
15.66
14.46
24.55
15.80
16.33
80
22.04
EV/EBITx
31.16
33.13
34.20
33.85
36.82
40.41
42.37
44.30
47.56
52.07
31.53
44.30
38.62
12
18.43
FCF yield (avg)%
23.73
24.18
26.48
25.96
24.60
23.54
20.96
19.55
18.29
15.89
2.57
19.55
23.63
31
23.30
FCF margin%
9.76
8.02
6.29
3.51
4.63
4.17
6.08
3.64
6.16
4.72
12.93
4.72
5.40
76
1.588
FCF / Net incomex
1.480
1.608
1.489
1.381
1.446
1.295
1.298
1.337
1.178
1.137
1.494
1.295
1.359
63
20.07
ROIC%
20.49
22.84
20.80
21.56
18.98
17.60
16.53
19.51
20.47
20.28
21.39
19.51
20.37
93
23.97
Return on equity%
18.05
17.54
15.49
16.57
14.15
12.99
10.91
9.22
11.76
13.61
12.57
11.76
13.88
64
4.22
Return on assets%
10.26
10.03
11.29
11.19
10.64
10.01
10.35
9.24
6.99
6.21
14.21
9.24
10.14
16
0.26
EPS¥
0.13
0.12
0.11
0.11
0.13
0.14
0.14
0.15
0.14
0.13
0.29
0.58%
1.59%
—
16.04
EPS growth%
28.77
31.12
32.15
31.67
31.20
33.02
30.12
32.50
34.58
31.82
4.33
32.50
31.75
23
0.43
Bookvalue per sh¥
0.40
0.41
0.45
0.46
0.44
0.45
0.45
0.50
0.48
0.42
0.25
(0.79%)
1.63%
—
0.38
FCF per share¥
0.10
0.10
0.09
0.09
0.09
0.10
0.09
0.10
0.08
0.08
0.26
(3.36%)
(3.35%)
—
0.26
Dividend per sh¥
0.33
0.31
0.30
0.33
0.36
0.31
0.31
0.28
0.27
0.28
0.08
(4.44%)
(0.99%)
—
28.61
Div yield (avg)%
19.33
19.17
21.63
20.38
20.09
20.36
19.17
19.71
22.31
22.19
21.15
20.36
20.23
84
7.32
Payout ratio%
9.52
11.15
13.89
11.79
10.89
10.88
12.39
12.16
13.56
16.30
5.86
12.39
11.97
20
653.6
Shares (diluted)M
794.3
786.8
748.9
750.0
841.9
815.5
841.3
783.5
889.5
998.0
635.8
3.46%
3.00%
48
21.25
Buyback yield%
12.34
13.71
13.99
11.82
12.52
14.89
13.74
16.39
16.07
13.46
7.05
14.89
13.73
48
1.010
D/E ratiox
0.915
0.966
1.066
1.197
1.070
1.091
1.137
1.108
1.250
1.358
0.910
1.137
1.100
5
385.8
Enterprise value¥M
205.8
206.6
227.2
252.1
270.0
299.2
328.4
314.3
325.6
285.5
607.2
1.12%
4.15%
32
563.9
LT debt¥M
403.3
426.1
397.9
426.2
456.8
446.0
411.5
436.7
373.9
381.6
660.3
(3.53%)
(0.09%)
94
Revenue
¥644.1M
1.96%
1.00×
Cost of revenue
¥443.5M
1.91%
0.99×
Operating expenses
¥67.85M
2.64%
1.07×
Spread over hurdle
18.19%