52.72
Revenue¥M
332.9
336.9
341.3
359.2
364.7
378.2
397.5
411.5
425.2
431.7
58.90
3.43%
3.16%
48
19.42
Revenue growth%
27.42
28.33
30.08
27.25
30.10
31.59
33.26
31.05
30.66
31.59
25.48
31.59
30.38
28
24.51
Gross margin%
14.60
11.68
12.02
12.50
11.83
12.06
11.08
10.48
10.02
9.93
29.19
10.48
11.75
75
15.27
Operating margin%
10.79
13.49
12.85
13.56
14.27
15.03
15.96
18.13
19.03
16.36
27.29
16.36
14.65
26
8.08
Net margin%
26.14
27.24
26.15
26.94
28.68
26.14
26.02
25.34
22.98
21.26
13.49
25.34
26.14
81
35.62
P/E ratio (avg)x
17.85
19.83
20.42
22.05
21.51
21.05
24.38
23.79
25.96
27.33
14.45
24.38
21.78
80
7.651
EV/EBITx
17.74
17.37
17.50
17.05
18.61
17.74
18.99
18.69
18.05
19.86
29.27
18.69
17.90
17
8.47
FCF yield (avg)%
15.03
14.58
12.97
11.67
9.79
10.29
8.38
6.27
5.10
6.94
21.89
6.94
10.04
92
8.52
FCF margin%
21.25
21.15
19.33
18.93
21.04
21.88
24.39
26.17
27.77
26.79
9.87
26.17
21.57
67
0.588
FCF / Net incomex
1.537
1.685
1.603
1.506
1.616
1.663
1.630
1.813
1.991
2.103
0.145
1.813
1.646
70
19.89
ROIC%
14.96
16.25
17.84
15.26
16.41
18.75
19.54
17.25
19.90
17.09
11.77
18.75
17.17
37
6.46
Return on equity%
0.40
0.40
2.69
4.55
7.45
8.08
8.75
10.57
8.19
6.94
19.38
8.19
7.20
82
5.21
Return on assets%
10.58
11.49
10.77
12.98
15.84
15.32
12.55
13.15
16.14
16.76
26.12
15.32
13.06
89
0.45
EPS¥
0.56
0.64
0.59
0.62
0.66
0.71
0.72
0.67
0.75
0.77
0.48
3.16%
2.73%
—
17.90
EPS growth%
24.17
26.17
28.65
31.61
34.12
35.35
35.54
32.89
35.13
33.16
5.06
35.13
33.03
27
0.23
Bookvalue per sh¥
0.74
0.67
0.62
0.59
0.60
0.62
0.54
0.60
0.60
0.66
0.66
2.11%
(0.87%)
—
0.73
FCF per share¥
0.24
0.23
0.21
0.19
0.21
0.19
0.20
0.22
0.20
0.20
0.69
(1.06%)
(1.51%)
—
0.30
Dividend per sh¥
0.49
0.56
0.63
0.64
0.67
0.69
0.73
0.76
0.80
0.83
0.32
4.33%
6.16%
—
18.15
Div yield (avg)%
29.34
29.60
27.74
27.57
30.17
30.55
28.69
29.90
30.21
27.81
27.75
29.90
29.47
29
14.32
Payout ratio%
11.83
14.59
15.69
14.63
14.94
17.35
14.42
16.32
16.08
17.68
21.17
16.32
15.31
30
441.5
Shares (diluted)M
464.3
428.1
434.8
433.4
386.1
348.4
342.2
364.4
318.8
283.5
439.0
(5.99%)
(4.54%)
89
21.63
Buyback yield%
17.70
16.75
14.45
12.61
10.77
8.54
7.12
8.98
7.91
8.80
10.30
8.54
9.87
39
1.399
D/E ratiox
0.334
0.381
0.412
0.447
0.426
0.491
0.543
0.604
0.635
0.648
1.436
0.604
0.469
82
164.8
Enterprise value¥M
96.59
113.3
110.5
115.2
139.3
165.3
184.4
215.6
252.2
282.2
190.3
15.17%
13.37%
81
337.9
LT debt¥M
190.8
162.9
152.4
151.2
158.3
166.4
173.5
168.9
166.3
153.0
142.4
(0.67%)
(1.77%)
86
Revenue
¥431.7M
3.16%
1.00×
Cost of revenue
¥302.2M
3.29%
1.01×
Operating expenses
¥95.41M
3.48%
1.03×
Goodwill & intangibles
14.35%
Spread over hurdle
(1.59%)