97.91
Revenue¥M
317.0
316.9
318.3
328.7
330.0
335.0
335.6
344.8
352.6
351.6
100.9
1.28%
1.20%
82
5.34
Revenue growth%
11.68
10.39
11.61
12.55
10.03
10.04
10.08
12.92
12.23
13.71
25.56
12.23
11.64
65
8.34
Gross margin%
9.32
10.54
12.73
14.38
15.98
16.32
17.59
18.53
18.23
19.94
15.34
18.23
16.15
39
5.88
Operating margin%
18.10
16.97
14.21
11.95
9.99
8.30
8.73
7.22
7.88
5.51
27.22
7.88
9.36
51
24.74
Net margin%
19.41
20.89
20.14
21.54
22.55
23.29
20.72
19.35
19.28
18.33
12.45
19.35
20.43
90
7.809
P/E ratio (avg)x
39.58
41.99
47.03
45.40
46.38
52.56
51.34
56.51
55.37
62.69
9.647
55.37
49.18
16
10.42
EV/EBITx
16.92
17.35
16.27
16.36
15.03
14.44
12.99
13.94
15.18
14.47
11.27
14.44
15.10
71
9.50
FCF yield (avg)%
14.58
16.02
14.87
17.70
18.22
20.04
22.10
20.78
21.97
19.44
10.00
20.78
18.83
17
13.38
FCF margin%
21.29
21.90
24.29
23.01
22.40
24.97
24.02
22.90
19.93
20.20
3.39
22.90
22.65
24
0.621
FCF / Net incomex
0.772
0.846
0.833
0.963
0.934
1.063
1.161
1.214
1.275
1.309
1.728
1.214
1.013
29
26.95
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.00
3.39
5.30
10.81
2.00
0.40
19
24.56
Return on equity%
0.40
0.94
0.45
2.60
2.11
1.81
0.40
0.40
0.40
0.40
6.49
0.40
0.42
13
10.70
Return on assets%
20.48
22.75
25.19
26.16
25.83
26.98
29.66
31.81
30.22
31.19
24.93
30.22
26.57
76
1.62
EPS¥
2.05
1.77
1.50
1.37
1.31
1.24
1.16
1.14
1.08
1.00
1.73
(5.35%)
(7.80%)
—
14.57
EPS growth%
11.86
11.41
13.81
15.79
13.62
11.05
8.09
10.16
10.91
8.76
23.47
10.16
11.23
35
0.99
Bookvalue per sh¥
2.49
2.94
3.13
3.20
3.34
3.62
3.62
4.28
4.92
4.95
1.88
8.15%
8.43%
—
0.54
FCF per share¥
1.13
1.21
1.15
1.24
1.20
1.17
1.03
0.99
1.04
1.09
1.47
(1.89%)
0.01%
—
1.65
Dividend per sh¥
0.54
0.62
0.68
0.70
0.70
0.77
0.85
0.96
0.96
1.12
0.30
9.80%
7.94%
—
15.38
Div yield (avg)%
13.41
14.53
17.02
16.44
17.59
19.93
20.01
17.50
14.89
13.45
22.94
17.50
16.73
92
3.81
Payout ratio%
16.04
17.18
16.31
13.89
15.68
16.23
17.07
20.02
19.61
18.26
7.15
18.26
16.69
30
96.48
Shares (diluted)M
120.8
126.6
131.0
134.6
134.4
134.6
120.3
113.2
121.6
117.7
100.1
(2.61%)
(0.17%)
19
26.14
Buyback yield%
4.69
2.02
2.94
0.81
3.56
5.63
6.83
9.61
8.70
8.84
14.56
8.70
5.16
22
1.643
D/E ratiox
0.720
0.791
0.741
0.706
0.774
0.791
0.887
0.806
0.878
0.989
1.119
0.878
0.791
55
329.8
Enterprise value¥M
282.0
293.2
304.3
272.9
268.7
279.8
262.9
255.0
269.9
302.0
348.6
2.36%
1.91%
57
228.0
LT debt¥M
583.9
617.3
697.5
663.2
648.5
656.9
772.8
751.2
798.0
827.7
137.7
5.00%
5.05%
8
Revenue
¥351.6M
1.20%
1.00×
Cost of revenue
¥167.5M
0.97%
0.98×
Operating expenses
¥87.70M
1.64%
1.04×
Spread over hurdle
20.29%