579.4
Revenue¥M
309.2
325.7
345.9
372.0
392.3
423.6
453.6
494.1
519.4
568.0
614.1
7.69%
7.11%
79
4.10
Revenue growth%
12.26
13.08
14.29
13.45
11.57
12.72
12.30
14.09
11.91
12.39
5.82
12.39
12.56
10
17.15
Gross margin%
5.04
5.10
5.93
4.42
2.75
1.98
2.14
4.22
2.32
0.40
12.16
2.14
3.49
84
17.14
Operating margin%
27.51
30.12
30.09
30.47
29.88
31.02
31.62
33.49
36.00
34.73
23.59
33.49
30.74
48
27.34
Net margin%
13.41
14.24
12.43
13.34
10.69
7.79
9.03
11.17
13.09
13.47
2.97
11.17
12.76
55
32.72
P/E ratio (avg)x
38.29
35.84
37.01
34.54
40.38
39.20
42.55
48.82
45.88
48.39
17.81
45.88
39.79
20
23.69
EV/EBITx
10.67
10.09
9.939
9.745
9.708
9.907
8.901
8.913
8.547
7.966
19.81
8.901
9.727
82
4.01
FCF yield (avg)%
5.65
6.41
7.40
9.98
11.63
13.91
10.99
12.55
14.69
15.51
6.47
13.91
11.31
86
27.23
FCF margin%
5.19
5.41
5.80
6.26
6.87
6.72
4.15
6.96
5.02
6.42
17.64
6.42
6.03
51
0.456
FCF / Net incomex
0.347
0.328
0.351
0.380
0.377
0.363
0.308
0.279
0.259
0.274
0.188
0.279
0.337
65
20.56
ROIC%
14.25
15.81
18.76
16.25
13.68
15.81
13.69
12.35
10.21
9.78
10.65
12.35
13.97
68
28.22
Return on equity%
20.55
23.45
22.08
21.51
19.03
17.77
15.57
15.78
13.31
10.72
7.19
15.57
18.40
35
18.60
Return on assets%
17.61
16.73
18.76
20.82
21.79
24.18
25.59
27.78
26.39
25.25
6.99
25.59
22.98
94
0.45
EPS¥
2.40
2.83
2.80
2.78
2.91
3.40
3.83
4.06
4.45
5.29
0.46
12.73%
9.87%
—
20.57
EPS growth%
8.64
7.02
6.68
9.16
7.20
9.64
7.89
7.27
6.64
6.59
10.63
7.27
7.23
70
0.43
Bookvalue per sh¥
1.04
0.91
0.85
0.73
0.71
0.76
0.69
0.60
0.64
0.61
1.28
(3.16%)
(5.96%)
—
1.11
FCF per share¥
1.53
1.43
1.56
1.49
1.39
1.43
1.41
1.43
1.42
1.50
1.22
1.53%
1.40%
—
0.51
Dividend per sh¥
1.17
1.27
1.18
1.27
1.26
1.25
1.17
1.25
1.22
1.34
0.31
1.32%
2.12%
—
10.89
Div yield (avg)%
5.72
3.43
0.91
3.73
3.41
4.54
4.71
1.93
1.27
0.40
19.63
1.93
3.42
59
8.36
Payout ratio%
8.69
10.43
10.76
10.43
9.12
7.78
10.21
9.24
8.80
7.87
8.85
8.80
9.18
57
218.3
Shares (diluted)M
203.9
201.3
183.4
176.2
181.4
192.9
193.2
198.9
207.4
195.2
214.7
1.48%
(1.24%)
52
16.06
Buyback yield%
12.77
12.84
15.12
17.58
14.99
15.12
17.29
15.78
15.66
15.89
11.56
15.78
15.39
15
0.655
D/E ratiox
1.394
1.492
1.576
1.825
1.710
1.607
1.802
1.854
1.953
1.855
1.069
1.854
1.756
77
732.5
Enterprise value¥M
248.3
259.9
225.2
217.4
206.6
212.0
221.2
234.2
248.2
265.0
235.9
5.11%
(0.63%)
57
360.1
LT debt¥M
283.1
300.9
313.9
305.4
337.5
321.5
294.6
316.4
337.9
352.1
266.6
0.85%
1.28%
67
Revenue
¥568.0M
7.11%
1.00×
Cost of revenue
¥331.4M
7.08%
1.00×
Operating expenses
¥53.32M
6.42%
0.94×
Cash and investments
17.72%
Spread over hurdle
58.12%