497.5
Revenue¥M
483.2
498.5
513.9
533.9
542.4
572.0
596.6
630.3
641.1
672.4
544.4
4.39%
3.88%
33
24.07
Revenue growth%
14.63
16.28
15.57
14.33
13.05
10.32
7.97
10.37
9.09
8.88
13.85
9.09
11.71
38
9.69
Gross margin%
8.32
6.47
8.89
10.01
8.70
10.02
9.43
7.64
9.84
11.36
17.76
9.84
9.16
56
10.40
Operating margin%
11.41
8.96
8.95
9.04
7.72
5.91
8.42
8.63
6.09
8.90
10.75
8.42
8.76
75
9.61
Net margin%
25.59
23.40
25.95
28.06
27.84
29.42
26.99
24.04
27.04
25.96
15.20
26.99
26.48
40
12.17
P/E ratio (avg)x
63.53
62.76
65.58
71.55
82.86
93.76
112.9
126.2
133.7
150.0
16.54
126.2
88.31
45
16.35
EV/EBITx
30.69
28.58
29.14
27.52
25.28
27.69
30.16
31.48
29.08
31.78
9.053
30.16
29.11
10
2.80
FCF yield (avg)%
8.56
7.78
8.41
6.79
9.14
11.73
11.90
13.73
16.29
15.00
3.81
13.73
10.44
17
12.26
FCF margin%
7.36
5.30
5.87
4.48
3.86
1.89
2.99
2.45
0.40
0.40
18.01
1.89
3.42
35
0.389
FCF / Net incomex
0.438
0.458
0.523
0.490
0.486
0.467
0.487
0.480
0.554
0.610
1.730
0.487
0.486
51
26.74
ROIC%
20.05
21.58
20.22
18.99
17.78
16.68
17.25
15.03
12.09
14.74
18.77
15.03
17.52
6
15.80
Return on equity%
15.97
13.55
15.59
14.47
12.08
10.26
12.29
10.06
7.08
6.74
13.25
10.06
12.18
68
11.14
Return on assets%
25.15
22.34
22.17
19.33
16.55
16.29
16.33
19.07
21.11
22.31
24.97
19.07
20.22
94
0.38
EPS¥
0.39
0.42
0.46
0.45
0.49
0.51
0.52
0.56
0.60
0.58
0.39
3.55%
4.48%
—
19.50
EPS growth%
27.03
24.91
24.80
24.87
25.28
24.17
25.19
27.98
26.86
28.94
14.01
26.86
25.24
6
0.37
Bookvalue per sh¥
0.39
0.37
0.38
0.41
0.38
0.39
0.42
0.40
0.41
0.38
0.14
0.23%
0.28%
—
0.37
FCF per share¥
0.51
0.59
0.67
0.70
0.67
0.72
0.85
0.95
0.97
0.96
0.12
7.59%
6.80%
—
0.11
Dividend per sh¥
0.41
0.38
0.38
0.44
0.47
0.52
0.49
0.55
0.59
0.57
0.20
3.72%
3.10%
—
20.08
Div yield (avg)%
14.84
15.62
14.73
13.69
12.39
11.63
13.17
12.47
9.91
11.32
15.90
11.63
12.82
10
19.37
Payout ratio%
22.57
19.99
17.08
17.13
18.68
18.09
16.74
14.04
13.73
15.53
27.93
15.53
17.10
47
584.8
Shares (diluted)M
485.6
467.3
478.5
450.2
424.9
424.6
458.8
481.2
479.5
468.3
588.7
1.96%
0.17%
75
26.15
Buyback yield%
21.38
23.40
20.63
19.98
21.22
18.79
21.51
21.84
19.09
19.92
12.45
19.92
20.93
14
1.647
D/E ratiox
1.194
1.330
1.345
1.259
1.167
1.241
1.271
1.179
1.210
1.387
0.513
1.241
1.250
57
146.6
Enterprise value¥M
205.9
198.5
206.1
221.1
238.2
263.6
276.0
251.7
279.9
282.9
344.3
3.50%
3.82%
86
0.590
LT debt¥B
0.496
0.548
0.633
0.721
0.768
0.902
0.873
0.989
1.076
1.074
0.356
6.95%
9.15%
50
Revenue
¥672.4M
3.88%
1.00×
Cost of revenue
¥470.7M
3.88%
1.00×
Operating expenses
¥100.1M
4.26%
1.04×
Goodwill & intangibles
16.71%
Spread over hurdle
(1.44%)