33.99
Revenue¥M
370.6
389.8
419.2
443.9
462.5
500.1
532.2
558.3
588.5
619.1
36.00
6.01%
5.84%
70
27.96
Revenue growth%
12.80
14.59
14.93
12.83
14.60
17.59
15.59
17.26
19.57
16.60
13.54
17.26
15.26
34
15.50
Gross margin%
24.60
23.26
23.72
25.19
27.26
28.98
28.22
30.74
27.80
24.94
18.53
28.22
26.22
37
7.55
Operating margin%
23.72
24.49
26.86
24.77
24.55
24.60
25.22
27.75
30.67
32.81
13.30
27.75
25.00
36
19.22
Net margin%
7.16
4.60
5.90
2.93
2.80
3.63
4.14
3.82
6.27
5.74
6.35
4.14
4.37
35
22.48
P/E ratio (avg)x
25.08
25.34
24.21
20.95
19.45
18.15
18.24
17.65
19.06
18.80
14.17
18.24
19.25
39
7.906
EV/EBITx
7.928
7.289
7.099
6.746
6.725
6.617
7.415
7.790
7.404
7.518
35.20
7.415
7.347
66
10.43
FCF yield (avg)%
21.63
21.48
19.24
19.50
18.78
18.01
17.06
14.65
13.59
12.42
27.54
14.65
18.39
71
26.22
FCF margin%
14.17
14.57
14.77
16.30
16.18
17.49
17.22
17.47
15.58
13.41
20.69
17.22
15.88
42
0.553
FCF / Net incomex
2.132
2.526
2.669
2.883
3.389
3.534
3.807
3.678
4.056
4.714
0.602
3.807
3.461
84
3.24
ROIC%
21.62
21.46
24.44
23.45
23.48
21.67
21.93
22.70
21.51
21.57
25.01
21.67
21.80
68
6.59
Return on equity%
11.86
10.48
12.93
11.24
8.87
6.53
7.68
9.03
9.82
8.86
23.90
8.86
9.43
6
20.28
Return on assets%
21.79
24.15
23.01
20.93
19.06
17.28
19.97
18.20
18.55
17.08
22.49
18.20
19.51
87
0.46
EPS¥
0.25
0.25
0.25
0.23
0.24
0.22
0.23
0.23
0.21
0.19
0.48
(4.59%)
(2.51%)
—
2.15
EPS growth%
6.71
5.50
7.73
7.59
7.89
5.28
3.40
1.08
0.40
0.40
19.22
1.08
5.39
67
0.59
Bookvalue per sh¥
0.59
0.64
0.70
0.71
0.69
0.66
0.65
0.65
0.63
0.62
0.68
(1.92%)
0.02%
—
0.53
FCF per share¥
0.14
0.13
0.14
0.15
0.17
0.19
0.19
0.20
0.22
0.23
0.41
5.81%
6.01%
—
0.59
Dividend per sh¥
0.67
0.64
0.71
0.76
0.85
0.91
0.92
0.91
1.05
1.18
0.36
6.82%
6.69%
—
8.08
Div yield (avg)%
15.06
12.21
10.00
12.69
14.59
17.31
18.11
16.95
15.47
12.93
22.14
16.95
14.82
47
26.87
Payout ratio%
23.79
24.60
26.52
25.26
24.89
27.63
25.27
28.06
27.20
24.33
18.75
27.20
25.26
59
459.5
Shares (diluted)M
361.7
358.3
367.6
360.5
388.6
377.3
358.1
340.2
341.7
317.8
452.3
(3.95%)
(2.40%)
67
7.00
Buyback yield%
11.60
12.21
10.79
11.72
11.62
13.64
16.30
16.91
15.20
16.22
7.47
16.22
12.92
67
1.067
D/E ratiox
1.669
1.626
1.486
1.398
1.605
1.766
1.895
1.956
2.026
2.155
0.897
1.956
1.718
75
482.0
Enterprise value¥M
115.1
106.7
122.8
130.0
138.0
152.3
167.5
164.5
153.5
171.2
432.6
4.41%
4.30%
25
185.6
LT debt¥M
339.6
337.3
343.6
324.1
305.1
323.6
338.6
316.4
314.2
316.8
176.2
0.75%
(0.77%)
70
Revenue
¥619.1M
5.84%
1.00×
Cost of revenue
¥355.4M
6.20%
1.03×
Operating expenses
¥114.1M
5.41%
0.96×
Spread over hurdle
43.52%