293.2
Revenue¥M
382.7
397.8
416.1
429.4
435.7
440.5
447.5
460.3
469.6
472.4
315.8
1.63%
2.59%
85
29.47
Revenue growth%
9.42
7.13
8.34
9.13
8.53
9.45
8.93
7.84
7.38
6.70
24.23
7.84
8.43
88
25.90
Gross margin%
7.93
8.60
10.37
11.42
13.05
10.48
12.87
15.13
14.71
15.85
28.95
14.71
12.14
23
16.35
Operating margin%
30.35
30.24
31.07
30.95
28.50
30.67
31.41
32.00
32.88
34.79
15.32
32.00
31.01
39
13.72
Net margin%
12.49
13.62
12.42
11.39
14.21
11.35
11.77
10.50
10.23
12.64
22.74
11.35
12.09
83
34.36
P/E ratio (avg)x
20.53
19.83
21.91
21.76
20.94
19.09
16.87
15.27
16.07
18.01
28.70
16.87
19.46
70
19.97
EV/EBITx
18.87
20.28
17.21
16.49
16.34
14.02
13.50
12.74
13.68
12.13
37.73
13.50
15.18
17
9.88
FCF yield (avg)%
3.71
4.22
4.71
3.16
0.53
0.40
2.94
3.77
1.40
1.80
29.69
1.80
3.05
8
27.86
FCF margin%
16.09
16.59
19.57
17.28
16.58
14.60
12.51
15.50
14.33
11.63
7.45
14.33
15.79
74
0.478
FCF / Net incomex
0.840
0.809
0.736
0.818
0.836
0.919
0.814
0.763
0.808
0.829
0.755
0.814
0.816
65
10.33
ROIC%
6.24
8.58
7.62
6.82
7.68
5.35
5.18
2.88
4.37
5.51
11.22
5.18
5.88
66
23.71
Return on equity%
19.66
21.91
21.64
24.61
23.26
23.98
25.84
23.64
23.42
20.62
26.80
23.64
23.34
69
3.80
Return on assets%
31.14
34.06
34.30
33.36
35.41
36.38
37.23
39.09
39.87
40.32
16.15
39.09
35.90
10
0.70
EPS¥
0.54
0.49
0.51
0.48
0.44
0.45
0.44
0.47
0.48
0.51
0.78
3.01%
(1.19%)
—
18.49
EPS growth%
22.10
21.23
21.74
24.01
22.14
22.99
22.46
24.93
23.73
24.56
24.43
23.73
22.73
21
0.51
Bookvalue per sh¥
0.45
0.50
0.49
0.57
0.63
0.62
0.71
0.74
0.83
0.94
0.63
8.27%
8.90%
—
0.40
FCF per share¥
0.40
0.35
0.36
0.38
0.33
0.31
0.32
0.31
0.33
0.34
0.70
0.09%
(2.22%)
—
0.66
Dividend per sh¥
0.65
0.67
0.61
0.55
0.56
0.55
0.61
0.58
0.52
0.53
0.26
(1.35%)
(1.11%)
—
19.06
Div yield (avg)%
18.46
18.25
16.86
18.95
19.96
19.67
17.12
19.93
22.36
25.21
18.83
19.93
19.31
21
21.47
Payout ratio%
7.24
4.81
6.08
8.11
9.11
9.20
9.34
10.64
9.38
10.73
3.59
9.38
9.16
85
239.8
Shares (diluted)M
202.9
206.6
187.9
167.7
184.3
183.5
189.6
174.7
195.3
205.5
228.2
2.20%
0.98%
10
15.92
Buyback yield%
23.37
20.57
21.52
22.13
19.76
19.64
17.50
15.68
14.02
14.82
24.93
15.68
19.70
83
0.597
D/E ratiox
0.921
0.846
0.772
0.730
0.656
0.703
0.621
0.643
0.697
0.693
1.159
0.693
0.700
58
343.9
Enterprise value¥M
136.9
140.1
140.3
143.8
154.1
163.0
180.6
177.7
197.2
206.5
209.5
6.04%
4.95%
89
297.2
LT debt¥M
104.3
108.2
108.2
96.57
85.02
86.05
90.38
93.25
81.14
70.24
274.4
(3.75%)
(3.31%)
69
Revenue
¥472.4M
2.59%
1.00×
Cost of revenue
¥230.0M
2.68%
1.01×
Operating expenses
¥87.12M
2.27%
0.97×
Spread over hurdle
13.26%