333.8
Revenue¥M
213.7
223.7
236.1
251.5
268.3
278.0
291.7
303.5
316.2
330.0
343.5
4.23%
5.18%
70
28.67
Revenue growth%
13.56
11.99
13.39
12.59
11.59
10.53
8.14
8.65
6.25
7.28
29.18
8.14
11.06
94
4.81
Gross margin%
35.57
33.11
35.50
34.74
31.99
29.58
26.70
28.67
27.18
27.17
20.73
27.18
30.78
8
7.79
Operating margin%
1.83
3.02
2.59
2.12
2.38
4.43
5.61
3.29
2.84
4.05
16.64
4.05
2.93
83
20.40
Net margin%
7.80
9.17
9.11
7.43
8.61
7.31
7.78
8.92
11.16
8.63
28.84
8.63
8.62
85
6.324
P/E ratio (avg)x
25.26
25.86
27.77
30.59
27.94
26.52
24.71
21.53
20.23
20.98
10.13
21.53
25.56
30
16.98
EV/EBITx
17.36
17.06
17.65
18.49
19.50
17.58
18.80
20.58
22.50
21.77
33.88
20.58
18.65
41
26.28
FCF yield (avg)%
32.33
32.39
31.03
29.05
29.43
28.15
29.12
28.55
28.12
29.53
16.65
28.55
29.28
10
15.89
FCF margin%
2.93
4.99
5.88
6.51
9.00
7.51
7.12
8.83
7.17
5.00
6.20
7.17
6.82
37
0.937
FCF / Net incomex
1.716
1.575
1.447
1.531
1.657
1.752
1.845
1.813
2.020
1.825
1.414
1.825
1.734
5
24.95
ROIC%
25.14
22.40
23.48
21.27
21.90
22.64
24.52
22.39
20.73
18.85
19.36
22.39
22.40
94
22.67
Return on equity%
13.57
11.00
9.97
11.45
8.78
8.42
8.14
6.00
7.37
5.05
21.86
7.37
8.60
7
27.49
Return on assets%
14.50
14.02
13.18
15.03
12.75
13.57
13.41
15.19
13.66
15.91
2.59
13.66
13.84
9
0.07
EPS¥
0.26
0.26
0.25
0.22
0.21
0.21
0.20
0.19
0.20
0.20
0.07
(0.94%)
(2.70%)
—
2.33
EPS growth%
22.33
19.79
17.12
17.04
17.27
17.45
19.35
21.88
19.67
17.06
20.17
19.35
18.40
34
0.10
Bookvalue per sh¥
0.22
0.21
0.21
0.23
0.23
0.24
0.23
0.26
0.24
0.23
0.23
0.46%
0.09%
—
0.20
FCF per share¥
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.19
(2.26%)
(0.92%)
—
0.10
Dividend per sh¥
0.25
0.29
0.30
0.29
0.29
0.34
0.36
0.35
0.40
0.46
0.32
9.40%
7.98%
—
8.95
Div yield (avg)%
20.38
22.40
23.36
20.85
18.23
16.84
17.68
16.05
16.75
14.65
23.77
16.75
17.96
35
22.71
Payout ratio%
26.96
26.49
24.45
23.57
23.94
22.52
25.04
25.20
23.59
22.72
12.95
23.59
24.20
74
639.5
Shares (diluted)M
579.3
507.7
506.3
511.2
519.9
523.6
479.1
483.2
475.9
479.1
609.1
(1.62%)
(1.00%)
76
26.41
Buyback yield%
22.84
19.91
17.38
17.06
17.35
17.85
19.43
21.79
23.12
23.56
28.52
21.79
19.67
36
0.618
D/E ratiox
2.173
2.277
2.140
1.943
1.970
2.114
2.272
2.324
2.455
2.696
1.487
2.324
2.223
76
161.4
Enterprise value¥M
171.9
176.4
205.6
241.4
273.7
269.7
265.1
268.2
316.2
320.2
124.5
3.19%
6.89%
5
254.0
LT debt¥M
272.0
253.3
224.8
225.2
243.3
227.5
234.3
202.4
198.3
189.0
76.88
(4.93%)
(2.80%)
85
Revenue
¥330.0M
5.18%
1.00×
Cost of revenue
¥207.5M
4.99%
0.98×
Operating expenses
¥79.97M
5.51%
1.03×
Goodwill & intangibles
15.91%
Spread over hurdle
(1.35%)