51.94
Revenue¥M
664.9
678.1
699.9
722.6
737.9
731.6
733.9
744.4
757.7
748.5
52.99
0.28%
1.53%
22
18.84
Revenue growth%
17.91
20.62
21.80
22.47
20.17
17.46
15.65
13.62
15.74
18.49
6.60
15.74
18.20
30
22.54
Gross margin%
35.50
33.20
36.05
35.70
34.99
34.77
33.56
31.36
28.94
27.29
7.40
31.36
34.16
38
13.72
Operating margin%
7.15
6.30
8.75
9.68
8.70
8.06
7.56
5.72
3.20
6.03
13.47
6.03
7.36
25
16.15
Net margin%
20.17
17.46
14.89
12.99
13.67
11.47
9.72
12.48
13.52
14.41
26.54
12.48
13.59
60
8.028
P/E ratio (avg)x
38.98
41.32
41.34
45.87
50.87
54.54
64.61
68.11
80.85
88.02
35.49
68.11
52.71
42
11.66
EV/EBITx
13.25
14.99
17.67
21.19
24.29
26.88
27.47
32.86
32.32
31.78
30.26
31.78
25.58
39
25.38
FCF yield (avg)%
20.84
18.52
20.21
19.68
16.79
15.43
13.16
14.93
13.01
11.51
24.71
13.16
16.11
38
18.54
FCF margin%
6.18
7.26
6.28
3.39
1.92
1.86
4.79
6.14
5.52
7.24
7.10
5.52
5.83
69
0.903
FCF / Net incomex
1.037
1.125
1.063
0.976
1.084
1.047
1.080
1.144
1.181
1.094
0.172
1.094
1.082
7
8.53
ROIC%
14.34
12.97
10.48
7.59
5.77
8.27
8.52
10.84
8.06
10.61
26.68
8.52
9.50
23
15.43
Return on equity%
13.58
11.15
8.23
9.44
7.90
5.63
3.47
3.21
2.87
5.66
3.01
3.47
6.78
37
3.92
Return on assets%
23.58
25.95
26.78
27.70
28.67
25.78
25.64
23.04
25.38
23.97
10.83
25.38
25.71
6
0.47
EPS¥
1.09
1.27
1.47
1.60
1.79
1.81
1.77
1.71
1.77
1.91
0.52
1.34%
6.72%
—
23.08
EPS growth%
11.72
13.88
15.82
14.80
13.36
15.53
13.33
12.65
13.22
10.65
11.30
13.22
13.34
65
0.30
Bookvalue per sh¥
0.44
0.44
0.44
0.50
0.48
0.53
0.56
0.53
0.53
0.56
1.12
3.09%
3.16%
—
0.25
FCF per share¥
0.56
0.49
0.43
0.47
0.51
0.56
0.50
0.48
0.48
0.52
1.27
0.49%
(1.28%)
—
0.69
Dividend per sh¥
0.50
0.55
0.63
0.75
0.78
0.93
1.05
1.16
1.17
1.22
1.34
9.25%
10.78%
—
21.40
Div yield (avg)%
14.45
11.62
10.70
12.31
10.68
9.42
11.88
12.28
11.96
9.74
27.50
11.88
11.75
74
2.52
Payout ratio%
17.70
18.79
20.01
19.42
22.05
23.83
23.92
25.95
28.86
30.90
18.40
25.95
22.94
38
309.6
Shares (diluted)M
446.6
501.9
555.2
542.8
620.1
686.1
754.1
885.2
877.6
854.9
318.0
6.63%
7.04%
17
25.80
Buyback yield%
9.23
12.12
14.19
12.48
12.49
9.62
10.85
11.53
11.42
10.62
28.10
10.85
11.47
36
0.251
D/E ratiox
1.297
1.268
1.205
1.284
1.351
1.364
1.393
1.447
1.508
1.559
0.234
1.447
1.357
40
0.902
Enterprise value¥B
0.775
0.847
0.926
0.997
1.037
1.057
1.048
1.085
1.232
1.309
0.052
4.76%
5.58%
57
883.3
LT debt¥M
342.9
345.2
378.4
398.8
438.5
441.0
483.3
497.5
457.5
451.7
872.8
0.59%
2.33%
8
Revenue
¥748.5M
1.53%
1.00×
Cost of revenue
¥477.8M
1.71%
1.02×
Operating expenses
¥176.8M
1.10%
0.96×
Spread over hurdle
(4.39%)