158.6
Revenue¥M
189.7
204.6
215.9
238.4
254.5
269.7
288.7
308.0
326.0
344.4
173.4
6.23%
7.04%
94
14.98
Revenue growth%
9.96
12.62
11.86
13.88
15.23
15.96
13.52
15.52
17.37
17.45
14.65
15.96
14.55
35
14.99
Gross margin%
25.94
24.50
24.26
24.16
25.57
25.99
28.35
25.93
25.22
27.80
28.33
25.99
25.75
12
14.87
Operating margin%
7.08
6.89
8.41
11.13
8.68
9.39
8.84
11.15
11.77
12.68
23.76
11.15
9.12
18
6.90
Net margin%
20.28
20.44
20.54
18.98
15.99
13.27
16.08
16.06
18.43
16.71
4.98
16.08
17.57
83
16.55
P/E ratio (avg)x
6.043
5.482
6.003
5.260
5.266
5.644
6.107
5.336
5.391
5.470
15.93
5.470
5.476
51
36.00
EV/EBITx
22.12
25.36
25.33
23.88
26.39
30.28
32.50
36.52
35.80
37.63
7.434
35.80
28.33
61
22.81
FCF yield (avg)%
13.69
11.48
10.32
11.28
12.36
14.04
16.77
15.67
15.31
15.78
17.25
15.67
13.87
68
11.98
FCF margin%
8.20
5.27
4.13
5.48
5.41
3.00
0.40
0.40
1.33
0.54
24.11
0.54
3.56
90
0.751
FCF / Net incomex
0.419
0.489
0.584
0.614
0.627
0.636
0.738
0.782
0.902
1.006
1.724
0.782
0.631
88
8.75
ROIC%
10.06
12.81
13.57
15.46
16.21
16.41
16.74
18.85
16.27
16.89
28.18
16.74
16.24
31
19.98
Return on equity%
7.42
9.47
12.07
15.05
17.08
15.82
13.10
10.66
9.05
8.83
13.26
10.66
11.37
32
5.87
Return on assets%
13.23
15.57
18.31
17.73
17.65
14.71
14.85
17.43
18.03
16.54
17.10
16.54
16.99
26
0.31
EPS¥
1.01
1.00
1.11
1.24
1.22
1.26
1.46
1.51
1.54
1.73
0.32
7.29%
6.43%
—
7.12
EPS growth%
2.80
3.87
2.67
4.41
5.80
7.16
9.18
11.81
10.10
10.62
15.65
10.10
6.48
45
0.15
Bookvalue per sh¥
0.68
0.70
0.73
0.79
0.86
0.84
0.85
0.86
0.96
0.92
0.13
1.47%
2.17%
—
0.42
FCF per share¥
0.16
0.15
0.14
0.15
0.14
0.16
0.18
0.17
0.18
0.18
0.39
5.66%
2.73%
—
0.88
Dividend per sh¥
0.48
0.48
0.50
0.45
0.40
0.38
0.40
0.39
0.41
0.44
0.88
1.83%
(0.25%)
—
18.51
Div yield (avg)%
9.65
8.57
8.55
6.17
6.24
8.00
8.41
7.60
6.47
8.84
9.59
8.00
8.21
74
4.37
Payout ratio%
1.03
1.46
1.51
0.40
2.63
4.23
7.07
9.07
10.19
12.80
24.31
9.07
3.43
31
291.0
Shares (diluted)M
418.4
423.6
477.0
531.7
620.8
702.8
723.0
815.6
952.6
952.2
288.5
8.93%
9.38%
76
19.01
Buyback yield%
10.79
10.40
12.88
12.72
13.39
14.15
11.83
14.44
12.41
12.02
5.25
12.41
12.56
15
1.171
D/E ratiox
1.653
1.826
2.003
1.932
2.021
1.922
2.000
2.301
2.355
2.482
1.451
2.301
2.001
65
43.44
Enterprise value¥M
504.1
547.5
612.9
603.2
643.4
738.4
761.4
819.7
940.0
926.1
104.9
7.56%
7.18%
29
34.73
LT debt¥M
341.2
394.6
378.9
411.3
408.9
458.8
499.1
545.9
602.3
626.6
31.31
8.91%
7.23%
75
Revenue
¥344.4M
7.04%
1.00×
Cost of revenue
¥195.6M
6.92%
0.99×
Operating expenses
¥61.42M
7.73%
1.07×
Spread over hurdle
22.55%