188.9
Revenue¥M
304.9
336.3
356.1
379.9
416.5
444.6
488.2
540.9
587.3
646.8
199.2
9.20%
8.58%
27
29.69
Revenue growth%
22.91
21.43
22.07
21.39
18.70
15.91
12.92
14.52
12.81
12.73
24.63
12.92
17.30
45
25.95
Gross margin%
16.95
17.92
15.12
13.67
16.58
18.56
19.23
16.96
15.38
16.86
16.38
16.96
16.91
35
16.88
Operating margin%
21.43
20.82
19.64
18.42
17.15
18.90
20.14
22.35
19.41
16.90
20.96
19.41
19.52
72
15.30
Net margin%
8.94
8.56
8.23
6.57
9.56
9.72
6.93
5.23
5.94
3.41
29.59
5.94
7.58
27
23.57
P/E ratio (avg)x
11.62
11.47
12.47
14.27
14.56
15.97
18.88
17.83
17.47
17.09
31.01
17.47
15.27
43
23.10
EV/EBITx
38.57
44.53
44.93
45.82
50.39
47.97
50.67
57.81
64.54
70.70
15.34
57.81
49.18
34
8.10
FCF yield (avg)%
13.57
12.25
14.70
17.34
17.07
17.33
15.04
13.19
10.35
11.43
24.36
13.19
14.14
36
23.09
FCF margin%
24.01
22.04
20.21
20.82
22.63
21.21
19.64
18.20
20.53
22.89
7.93
20.53
21.01
43
0.852
FCF / Net incomex
0.347
0.360
0.395
0.403
0.370
0.392
0.360
0.362
0.406
0.463
0.656
0.392
0.381
12
5.78
ROIC%
14.94
17.50
14.99
15.01
13.58
14.19
16.81
19.72
21.10
23.91
28.24
19.72
15.91
11
20.35
Return on equity%
13.17
15.11
15.34
16.89
15.62
16.37
15.88
15.43
16.20
16.08
17.22
16.08
15.75
20
6.16
Return on assets%
26.15
26.89
26.84
24.61
25.96
26.18
28.89
28.19
30.32
30.96
6.38
28.89
26.87
88
0.12
EPS¥
0.14
0.14
0.14
0.13
0.13
0.12
0.13
0.12
0.11
0.10
0.14
(4.93%)
(4.73%)
—
2.95
EPS growth%
12.05
11.45
11.07
8.09
5.29
6.54
6.17
3.54
2.57
2.89
28.49
3.54
6.36
32
0.38
Bookvalue per sh¥
0.65
0.69
0.77
0.73
0.78
0.84
0.77
0.72
0.65
0.65
0.19
(3.69%)
(0.90%)
—
0.26
FCF per share¥
0.30
0.33
0.34
0.36
0.33
0.36
0.37
0.34
0.34
0.36
0.31
1.39%
1.38%
—
0.15
Dividend per sh¥
0.51
0.59
0.65
0.78
0.93
0.99
1.05
1.15
1.25
1.51
0.12
10.17%
11.18%
—
5.78
Div yield (avg)%
24.41
21.50
19.90
18.66
18.62
17.22
17.16
17.71
19.60
19.60
23.93
17.71
19.13
26
9.80
Payout ratio%
26.74
24.97
24.93
22.63
20.17
18.89
17.89
20.71
21.32
20.80
27.63
20.71
21.06
50
1.337
Shares (diluted)B
1.074
1.148
1.064
1.011
1.050
1.112
1.031
0.949
0.973
0.910
1.315
(2.80%)
(1.73%)
49
28.47
Buyback yield%
2.73
5.46
6.74
5.50
3.93
5.34
6.82
7.16
5.14
5.52
13.24
5.52
5.48
71
0.432
D/E ratiox
0.966
0.876
0.936
1.012
0.956
0.899
0.982
1.039
1.034
1.116
0.701
1.034
0.974
30
0.765
Enterprise value¥B
1.062
1.215
1.156
1.355
1.309
1.436
1.452
1.707
1.622
1.669
0.189
4.97%
6.01%
86
504.7
LT debt¥M
758.0
737.8
826.0
849.0
891.6
847.9
864.7
798.3
788.3
829.7
54.80
(1.43%)
2.21%
82
Revenue
¥646.8M
8.58%
1.00×
Cost of revenue
¥425.3M
8.52%
1.00×
Operating expenses
¥90.69M
8.76%
1.02×
Cash and investments
15.52%
Goodwill & intangibles
13.60%
Spread over hurdle
(0.13%)