400.9
Revenue¥M
689.0
677.2
693.0
705.5
720.9
718.8
721.8
730.3
730.9
731.0
410.9
0.28%
0.56%
49
9.05
Revenue growth%
23.64
26.04
28.26
26.63
25.54
24.81
21.97
23.95
22.06
20.39
12.08
22.06
24.38
44
13.71
Gross margin%
20.70
22.28
22.05
19.90
20.36
22.82
24.24
24.31
26.86
23.90
8.16
24.24
22.55
14
7.50
Operating margin%
7.68
5.61
4.30
4.91
4.67
3.22
2.68
1.70
0.40
0.40
16.16
1.70
3.76
27
22.27
Net margin%
15.33
15.83
13.88
11.65
14.20
13.31
14.72
11.86
14.04
12.81
4.78
13.31
13.96
11
35.90
P/E ratio (avg)x
6.915
8.092
7.704
7.542
8.643
8.974
9.694
10.26
9.641
10.17
22.25
9.694
8.808
21
7.818
EV/EBITx
29.55
28.61
30.39
26.92
28.15
26.41
26.87
27.85
24.77
23.78
13.43
26.41
27.39
22
13.78
FCF yield (avg)%
9.38
10.93
12.69
11.49
11.61
9.87
8.76
9.25
7.39
8.41
11.75
8.76
9.62
72
7.01
FCF margin%
7.68
5.45
5.19
2.39
2.09
1.17
0.40
0.98
1.68
0.40
15.61
0.98
1.89
66
1.784
FCF / Net incomex
0.668
0.584
0.533
0.519
0.536
0.485
0.433
0.465
0.455
0.460
1.292
0.460
0.502
40
16.68
ROIC%
31.31
29.16
26.29
25.40
28.16
25.66
28.40
30.47
33.12
33.19
7.42
30.47
28.78
24
17.96
Return on equity%
13.24
11.92
12.29
11.71
11.71
13.80
14.08
14.00
15.19
12.99
28.02
14.00
13.12
34
4.68
Return on assets%
18.05
18.39
19.03
18.68
18.29
19.17
18.79
20.16
17.56
16.17
26.32
18.79
18.53
56
0.37
EPS¥
0.46
0.44
0.40
0.39
0.37
0.34
0.31
0.33
0.32
0.29
0.41
(4.44%)
(5.26%)
—
26.35
EPS growth%
8.17
6.47
5.24
4.70
3.13
1.25
0.40
1.67
0.55
1.77
26.12
1.25
2.45
42
0.55
Bookvalue per sh¥
0.08
0.07
0.07
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.30
(1.80%)
(4.28%)
—
0.09
FCF per share¥
0.44
0.44
0.40
0.36
0.35
0.36
0.38
0.39
0.35
0.34
0.42
(0.66%)
(2.63%)
—
0.27
Dividend per sh¥
0.15
0.14
0.15
0.16
0.16
0.16
0.15
0.15
0.13
0.14
0.15
(2.81%)
(1.73%)
—
2.39
Div yield (avg)%
22.69
24.69
24.50
23.19
21.71
21.00
18.99
16.23
18.31
21.06
9.30
18.99
21.38
15
20.69
Payout ratio%
13.29
11.04
9.36
11.37
12.11
11.42
13.64
12.81
10.13
10.77
18.22
11.42
11.39
42
1.020
Shares (diluted)B
0.890
0.892
0.827
0.769
0.789
0.844
0.741
0.738
0.660
0.708
1.009
(2.15%)
(2.46%)
55
22.80
Buyback yield%
22.26
20.84
18.33
20.57
22.69
22.39
19.82
16.98
17.10
15.40
22.87
17.10
20.19
66
0.215
D/E ratiox
0.411
0.395
0.436
0.475
0.449
0.487
0.531
0.585
0.667
0.662
1.363
0.585
0.481
23
779.8
Enterprise value¥M
224.5
234.3
246.2
226.5
223.8
201.7
189.9
166.3
144.4
127.1
191.5
(10.69%)
(5.22%)
25
827.5
LT debt¥M
418.2
438.3
410.4
444.7
475.6
439.7
397.0
354.3
350.0
318.0
904.9
(7.73%)
(2.24%)
78
Revenue
¥731.0M
0.56%
1.00×
Cost of revenue
¥420.6M
0.42%
0.99×
Operating expenses
¥96.18M
1.03%
1.05×
Spread over hurdle
18.94%