53.24
Revenue¥M
456.1
462.8
471.6
481.8
491.3
499.2
494.4
485.7
491.7
488.8
55.03
(0.10%)
0.75%
33
14.08
Revenue growth%
23.20
25.54
28.02
25.62
28.39
30.25
31.38
31.10
32.55
35.45
19.27
31.38
29.32
54
9.46
Gross margin%
30.76
30.34
31.46
30.43
28.84
31.46
29.53
29.03
26.56
25.34
22.02
29.03
29.94
82
9.35
Operating margin%
21.49
19.25
20.98
20.94
22.90
20.30
21.60
24.58
23.13
25.26
19.53
23.13
21.54
70
5.11
Net margin%
13.00
10.34
8.37
8.46
8.35
8.51
11.17
12.25
12.94
10.10
13.73
11.17
10.22
34
16.28
P/E ratio (avg)x
12.92
12.95
14.91
16.06
15.26
17.49
20.22
19.84
21.07
24.01
27.45
20.22
16.77
34
6.712
EV/EBITx
26.04
24.71
23.22
21.57
23.87
21.88
23.32
21.41
20.90
22.36
7.709
21.88
22.79
65
22.39
FCF yield (avg)%
28.88
26.99
26.72
24.37
25.92
24.68
24.37
23.95
23.02
21.87
17.17
23.95
24.52
24
17.94
FCF margin%
8.10
7.08
7.24
4.84
5.89
4.41
3.73
4.37
4.33
5.29
13.58
4.37
5.07
56
0.940
FCF / Net incomex
0.699
0.671
0.665
0.708
0.739
0.662
0.697
0.783
0.812
0.889
1.750
0.783
0.704
80
27.25
ROIC%
0.40
2.29
2.60
5.16
5.40
4.62
3.07
0.46
0.40
1.39
8.01
1.39
2.45
87
25.08
Return on equity%
22.44
24.78
27.72
28.54
28.23
27.22
24.66
23.37
20.50
22.63
22.21
23.37
24.72
37
29.09
Return on assets%
21.76
24.43
26.28
24.25
25.68
25.84
27.07
26.36
26.70
24.72
23.99
26.36
25.76
78
0.55
EPS¥
0.33
0.34
0.38
0.36
0.38
0.41
0.43
0.42
0.41
0.44
0.61
2.58%
2.90%
—
16.08
EPS growth%
3.56
5.24
2.94
4.16
2.54
5.25
6.42
6.76
8.61
8.39
5.36
6.76
5.24
60
0.29
Bookvalue per sh¥
0.23
0.22
0.20
0.21
0.19
0.17
0.18
0.15
0.14
0.15
0.36
(4.86%)
(3.54%)
—
0.59
FCF per share¥
0.33
0.32
0.30
0.32
0.33
0.34
0.31
0.30
0.30
0.32
0.23
(0.44%)
(0.92%)
—
0.09
Dividend per sh¥
0.13
0.14
0.14
0.16
0.17
0.16
0.19
0.20
0.23
0.27
0.17
9.38%
7.06%
—
2.77
Div yield (avg)%
1.63
1.79
0.40
2.44
0.40
2.14
0.40
0.40
0.40
2.83
11.31
0.40
1.01
42
29.84
Payout ratio%
0.92
2.43
4.80
5.59
3.76
3.78
6.20
7.54
9.03
8.29
27.49
7.54
5.20
92
0.889
Shares (diluted)B
1.325
1.507
1.629
1.471
1.447
1.377
1.362
1.266
1.255
1.222
0.940
(3.33%)
0.08%
46
25.38
Buyback yield%
21.85
22.54
20.07
18.02
18.66
17.82
18.03
19.89
17.60
15.17
16.52
17.82
18.35
18
0.472
D/E ratiox
1.470
1.695
1.869
2.084
2.304
2.439
2.347
2.709
3.176
3.359
0.804
2.709
2.325
75
629.0
Enterprise value¥M
317.1
343.7
372.0
389.4
334.2
358.6
344.8
351.2
351.1
300.1
56.86
(2.13%)
(0.91%)
13
365.8
LT debt¥M
575.8
546.7
498.8
537.4
561.7
494.1
438.4
398.0
350.7
310.6
94.83
(11.17%)
(5.43%)
44
Revenue
¥488.8M
0.75%
1.00×
Cost of revenue
¥342.2M
0.75%
1.00×
Operating expenses
¥64.55M
1.37%
1.06×
Goodwill & intangibles
14.89%
Spread over hurdle
15.60%