463.9
Revenue¥M
243.1
260.9
281.1
292.7
315.5
333.2
352.4
366.1
382.9
399.7
477.4
4.84%
5.71%
94
3.77
Revenue growth%
21.54
23.35
24.63
24.73
23.92
23.47
24.24
25.66
25.21
27.35
21.28
25.21
24.43
15
28.99
Gross margin%
15.50
14.61
14.03
14.65
12.99
11.68
13.59
12.13
11.74
14.67
5.73
12.13
13.81
64
21.35
Operating margin%
8.63
7.56
4.75
6.20
4.20
3.74
2.74
4.13
1.75
0.40
20.47
2.74
4.17
65
18.65
Net margin%
17.47
20.14
17.46
18.30
18.57
20.64
19.47
16.57
17.31
15.04
13.88
17.31
17.88
91
28.49
P/E ratio (avg)x
24.06
22.20
23.74
22.15
24.28
23.99
26.17
28.64
27.30
28.19
22.95
27.30
24.17
14
15.25
EV/EBITx
34.52
32.33
30.66
31.86
29.95
27.63
25.20
27.83
25.84
23.61
24.86
25.84
28.89
18
11.64
FCF yield (avg)%
10.78
11.31
8.72
9.37
11.67
9.85
11.89
13.44
16.15
14.89
8.98
13.44
11.49
67
11.72
FCF margin%
31.53
31.22
33.17
34.20
33.20
35.83
33.63
32.51
33.36
32.15
13.87
33.36
33.19
13
0.491
FCF / Net incomex
1.053
1.027
1.032
1.044
1.119
1.211
1.055
1.106
1.009
1.076
0.724
1.076
1.054
13
13.78
ROIC%
11.02
11.90
9.81
9.67
8.77
8.13
10.56
11.79
14.41
16.28
3.71
11.79
10.79
34
22.42
Return on equity%
6.95
9.35
10.58
12.78
14.82
15.20
14.54
12.47
9.68
7.94
22.76
12.47
11.53
34
25.99
Return on assets%
20.66
23.63
24.23
22.59
22.00
21.18
20.93
19.21
19.73
18.88
9.68
19.73
21.06
16
0.28
EPS¥
0.37
0.36
0.39
0.40
0.39
0.39
0.44
0.51
0.58
0.68
0.31
11.44%
6.30%
—
20.99
EPS growth%
30.05
31.22
30.84
30.48
29.68
31.63
34.26
34.71
37.08
36.65
18.67
34.71
31.43
87
0.10
Bookvalue per sh¥
0.31
0.31
0.36
0.34
0.37
0.38
0.39
0.43
0.47
0.48
0.24
5.46%
4.03%
—
0.32
FCF per share¥
0.30
0.30
0.32
0.29
0.26
0.22
0.22
0.22
0.22
0.22
0.25
(3.69%)
(4.02%)
—
0.14
Dividend per sh¥
0.34
0.30
0.32
0.28
0.25
0.22
0.19
0.16
0.16
0.14
0.37
(10.86%)
(9.56%)
—
15.97
Div yield (avg)%
26.85
27.52
26.18
28.25
30.60
30.12
27.28
27.23
29.12
30.48
5.08
29.12
27.89
86
28.16
Payout ratio%
29.76
28.46
26.86
28.15
27.88
30.47
29.62
31.55
31.17
29.50
10.56
30.47
29.56
37
567.5
Shares (diluted)M
421.1
405.0
363.8
314.5
326.2
306.6
299.8
271.0
279.0
259.0
559.7
(4.51%)
(5.23%)
32
20.17
Buyback yield%
15.54
17.34
19.53
20.74
22.57
21.36
23.53
24.31
25.02
27.26
14.04
24.31
21.96
33
1.185
D/E ratiox
1.400
1.182
1.072
1.158
1.065
0.915
0.843
0.889
0.781
0.802
0.253
0.843
0.990
5
433.5
Enterprise value¥M
459.0
484.1
455.7
491.4
497.2
470.5
514.0
534.6
504.6
521.2
461.1
0.95%
0.78%
27
0.096
LT debt¥B
0.635
0.606
0.701
0.712
0.737
0.800
0.880
1.004
0.990
1.139
0.272
9.11%
5.53%
6
Revenue
¥399.7M
5.71%
1.00×
Cost of revenue
¥239.7M
5.66%
1.00×
Operating expenses
¥74.19M
6.32%
1.06×
Cash and investments
16.30%
Spread over hurdle
45.40%