237.4
Revenue¥M
149.0
157.2
169.3
183.8
198.0
212.5
227.9
240.2
251.1
266.1
261.4
6.09%
6.67%
89
29.95
Revenue growth%
24.86
23.82
25.33
24.24
25.40
27.88
27.71
29.28
30.49
32.32
22.39
29.28
26.55
9
19.21
Gross margin%
24.27
24.57
23.79
24.85
22.53
24.42
25.34
27.22
25.64
22.76
20.30
25.34
24.49
92
13.28
Operating margin%
10.93
8.20
10.91
10.43
12.58
13.16
12.92
15.15
13.98
15.66
5.73
13.98
12.75
86
21.75
Net margin%
6.61
8.91
9.85
12.79
14.07
15.91
13.77
13.55
11.24
9.71
5.02
13.55
12.02
77
24.99
P/E ratio (avg)x
28.65
29.20
28.88
30.61
28.77
28.67
27.25
27.35
25.61
28.45
23.94
27.35
28.66
94
28.53
EV/EBITx
24.43
23.25
22.25
20.59
23.01
22.43
20.78
20.73
19.26
17.70
35.82
20.73
21.52
42
14.11
FCF yield (avg)%
17.40
19.34
17.16
17.84
18.01
19.85
18.60
18.19
20.43
20.06
11.20
19.85
18.39
32
15.55
FCF margin%
10.13
10.10
9.10
11.56
10.71
8.51
6.54
8.10
7.45
4.86
29.32
7.45
8.81
72
0.716
FCF / Net incomex
0.894
0.975
1.003
1.006
1.113
1.177
1.389
1.428
1.358
1.425
0.295
1.389
1.145
73
5.59
ROIC%
23.99
23.02
25.00
25.13
27.77
25.88
28.51
29.94
29.98
27.32
3.63
28.51
26.60
92
11.39
Return on equity%
7.38
10.05
11.92
9.17
8.41
5.49
7.71
10.21
11.17
13.05
10.70
10.21
9.61
85
10.17
Return on assets%
14.35
16.48
15.71
13.39
12.70
13.69
10.76
13.48
12.46
12.42
20.54
12.46
13.43
12
0.53
EPS¥
0.56
0.56
0.58
0.58
0.60
0.64
0.60
0.62
0.62
0.56
0.56
(1.43%)
1.02%
—
12.33
EPS growth%
12.12
10.97
9.99
7.87
5.97
4.19
4.11
5.30
7.84
5.50
28.77
5.30
6.91
47
0.21
Bookvalue per sh¥
1.26
1.29
1.29
1.32
1.45
1.41
1.36
1.51
1.74
1.63
0.26
2.29%
3.84%
—
0.70
FCF per share¥
0.79
0.81
0.75
0.75
0.72
0.74
0.82
0.84
0.79
0.69
0.80
(0.79%)
(2.21%)
—
0.61
Dividend per sh¥
0.72
0.70
0.73
0.82
0.96
0.99
1.00
1.14
1.21
1.39
0.48
7.86%
7.14%
—
11.08
Div yield (avg)%
24.59
21.73
19.22
18.32
16.97
14.44
16.44
18.01
15.78
18.32
27.77
16.44
18.16
79
20.55
Payout ratio%
3.69
3.54
5.75
8.50
10.21
11.18
9.85
10.57
12.13
13.14
4.55
11.18
10.03
45
292.9
Shares (diluted)M
360.0
349.3
323.2
345.6
367.0
362.2
389.3
403.0
398.8
454.0
277.2
4.35%
1.85%
23
9.65
Buyback yield%
26.88
25.22
27.35
29.77
27.21
29.68
31.95
29.23
26.87
28.05
18.32
29.23
27.70
50
0.180
D/E ratiox
1.737
2.028
2.159
2.404
2.422
2.454
2.855
2.798
3.154
3.241
0.982
2.855
2.438
38
176.4
Enterprise value¥M
186.1
170.7
149.1
155.5
144.0
134.4
139.8
129.2
113.6
119.1
190.8
(3.72%)
(3.40%)
64
219.0
LT debt¥M
202.0
180.7
180.3
184.8
170.3
161.6
177.4
163.6
166.7
161.5
291.8
(1.06%)
(2.86%)
10
Revenue
¥266.1M
6.67%
1.00×
Cost of revenue
¥180.7M
6.74%
1.01×
Operating expenses
¥58.15M
6.34%
0.97×
Goodwill & intangibles
17.15%
Property and equipment
16.60%
Spread over hurdle
(5.47%)