852.0
Revenue¥M
771.3
789.7
815.3
819.4
849.9
855.4
891.5
938.5
946.8
953.4
873.1
2.33%
2.34%
37
23.88
Revenue growth%
22.20
21.55
19.86
21.42
24.42
25.98
25.10
23.52
24.56
27.30
28.00
25.10
23.97
76
6.63
Gross margin%
15.03
16.73
19.03
21.61
19.99
18.56
15.84
17.99
20.14
21.75
12.01
18.56
18.80
63
24.94
Operating margin%
9.80
12.05
13.55
13.30
14.33
16.88
14.30
13.77
16.60
14.43
7.83
14.43
14.04
28
3.59
Net margin%
10.86
12.17
13.43
16.27
14.55
12.74
10.36
8.15
10.46
10.01
14.00
10.36
11.52
65
20.42
P/E ratio (avg)x
28.43
27.50
25.54
26.28
28.63
30.19
32.00
28.36
29.34
29.83
18.62
29.83
28.53
12
27.30
EV/EBITx
76.67
92.65
111.0
128.5
143.6
163.9
195.2
236.2
281.3
332.0
17.09
236.2
153.8
84
17.68
FCF yield (avg)%
27.55
25.15
27.74
25.02
25.47
24.86
22.34
21.59
20.23
22.71
29.98
22.34
24.94
84
20.18
FCF margin%
9.27
11.94
11.13
12.57
10.90
9.22
8.98
6.19
5.64
7.79
19.46
7.79
9.25
88
1.447
FCF / Net incomex
0.933
0.960
0.891
0.814
0.824
0.850
0.748
0.794
0.701
0.726
1.113
0.748
0.819
53
5.61
ROIC%
15.20
15.31
12.98
10.51
11.94
13.98
15.04
15.32
14.50
13.29
5.12
14.50
14.24
16
11.81
Return on equity%
20.96
23.32
22.45
24.09
24.99
25.76
24.52
26.65
26.55
26.15
20.70
26.15
24.76
40
23.73
Return on assets%
6.37
4.79
3.02
0.71
2.36
4.14
6.18
4.35
3.40
4.96
17.43
4.35
4.24
87
0.59
EPS¥
0.53
0.59
0.69
0.79
0.80
0.93
1.03
1.09
1.13
1.33
0.61
10.62%
9.22%
—
24.79
EPS growth%
10.95
8.76
9.85
11.76
14.41
13.08
11.63
13.16
14.37
14.66
26.31
13.16
12.42
39
0.82
Bookvalue per sh¥
0.84
0.76
0.78
0.74
0.66
0.71
0.67
0.63
0.67
0.72
0.51
1.78%
(1.41%)
—
0.47
FCF per share¥
0.37
0.38
0.36
0.37
0.35
0.33
0.28
0.29
0.28
0.24
1.43
(6.81%)
(4.27%)
—
0.54
Dividend per sh¥
0.84
0.79
0.78
0.83
0.78
0.79
0.78
0.75
0.82
0.91
0.58
3.07%
1.21%
—
24.26
Div yield (avg)%
19.84
22.53
21.49
22.44
20.07
20.47
22.09
23.48
25.69
22.86
13.71
22.86
22.26
14
18.49
Payout ratio%
4.54
1.90
0.64
0.40
0.40
0.40
0.40
2.15
0.40
1.60
16.58
0.40
0.52
37
239.0
Shares (diluted)M
193.7
205.7
175.6
149.6
160.2
140.2
126.6
115.1
112.9
106.3
240.2
(7.87%)
(6.22%)
30
20.05
Buyback yield%
2.01
0.40
0.40
0.40
0.40
1.14
0.48
0.40
1.06
0.40
8.32
0.48
0.40
29
0.754
D/E ratiox
1.809
1.812
1.909
1.934
2.293
2.762
2.701
3.222
3.567
4.295
0.193
3.222
2.497
23
0.555
Enterprise value¥B
0.647
0.688
0.769
0.778
0.774
0.850
0.826
0.938
0.894
1.009
1.072
5.44%
4.20%
72
201.8
LT debt¥M
131.9
120.8
125.4
136.8
123.3
136.5
123.3
112.4
112.4
101.7
155.3
(3.77%)
(3.56%)
6
Revenue
¥953.4M
2.34%
1.00×
Cost of revenue
¥644.3M
2.30%
1.00×
Operating expenses
¥144.6M
2.35%
1.00×
Spread over hurdle
(0.74%)