359.9
Revenue¥M
459.9
476.7
484.3
481.9
478.0
491.4
503.0
508.7
527.0
536.2
373.6
2.32%
1.50%
39
25.00
Revenue growth%
20.70
22.72
21.56
21.39
19.41
19.52
19.30
19.90
21.67
22.39
21.95
19.90
21.04
78
16.41
Gross margin%
13.17
14.67
15.86
18.12
19.31
16.59
14.04
13.99
14.49
16.36
12.85
14.49
15.27
43
14.90
Operating margin%
5.40
5.60
7.37
5.73
6.70
7.22
8.03
8.74
7.10
7.16
25.97
7.22
7.13
88
12.74
Net margin%
23.13
21.15
23.39
22.21
21.09
22.51
24.87
24.27
22.82
23.11
26.92
23.11
22.97
82
25.28
P/E ratio (avg)x
42.77
46.82
47.16
51.86
54.45
59.14
58.83
66.42
79.79
94.79
22.42
66.42
56.64
50
15.22
EV/EBITx
35.38
38.46
38.98
40.13
44.69
46.09
49.13
44.94
42.90
45.69
16.74
45.69
43.79
80
4.17
FCF yield (avg)%
6.97
9.36
8.59
10.64
9.82
8.24
10.21
11.43
11.81
11.33
23.91
11.33
10.01
32
4.56
FCF margin%
10.70
13.37
11.41
10.87
12.24
13.58
15.22
15.59
16.49
14.39
26.30
15.22
13.48
72
1.475
FCF / Net incomex
3.932
4.541
4.548
5.310
5.830
6.847
8.095
8.299
8.656
9.128
0.624
8.299
6.339
26
9.39
ROIC%
27.91
25.04
23.21
23.30
26.21
28.19
26.16
28.65
29.76
32.63
21.45
28.65
27.06
89
17.52
Return on equity%
4.84
6.21
9.01
9.57
9.50
10.97
12.61
13.21
15.44
16.23
13.58
13.21
10.27
32
14.00
Return on assets%
14.96
13.03
13.46
15.21
17.91
17.29
19.70
20.58
22.04
19.10
6.80
19.70
17.60
21
1.57
EPS¥
0.69
0.76
0.84
0.89
1.03
1.13
1.22
1.27
1.38
1.44
1.64
6.96%
7.79%
—
14.69
EPS growth%
15.45
18.44
18.53
20.33
22.48
24.49
23.93
21.21
22.47
23.03
7.14
23.03
21.84
33
0.41
Bookvalue per sh¥
1.64
1.59
1.80
2.06
2.16
2.23
2.47
2.91
3.14
3.16
1.35
7.96%
8.24%
—
0.61
FCF per share¥
2.01
1.86
1.84
1.59
1.58
1.58
1.63
1.64
1.74
1.55
2.31
(0.31%)
(2.06%)
—
0.68
Dividend per sh¥
1.83
1.75
1.69
1.59
1.63
1.77
1.79
1.69
1.55
1.43
2.38
(2.55%)
(2.44%)
—
17.97
Div yield (avg)%
8.59
8.93
10.72
12.15
9.51
8.52
11.50
11.95
13.74
15.70
26.12
11.95
11.11
47
17.03
Payout ratio%
21.07
21.48
23.74
22.68
24.69
25.95
23.10
23.73
26.19
24.20
29.99
24.20
23.73
24
293.0
Shares (diluted)M
367.0
398.3
441.7
490.0
492.8
503.6
462.6
422.5
401.6
439.8
291.5
(2.25%)
3.07%
49
29.79
Buyback yield%
14.68
13.25
13.14
10.51
10.42
7.99
8.57
7.37
7.51
7.60
18.82
7.60
9.50
46
1.149
D/E ratiox
0.875
0.867
0.993
0.967
1.091
1.045
1.245
1.346
1.351
1.552
0.252
1.346
1.068
20
333.6
Enterprise value¥M
77.89
74.22
67.95
67.85
62.91
68.86
70.68
66.86
64.55
60.95
34.85
(0.63%)
(3.36%)
19
460.4
LT debt¥M
520.5
454.1
486.4
508.5
497.1
450.3
412.0
371.0
379.7
356.8
161.1
(6.41%)
(3.27%)
93
Revenue
¥536.2M
1.50%
1.00×
Cost of revenue
¥313.0M
1.73%
1.02×
Operating expenses
¥102.4M
1.47%
1.00×
Spread over hurdle
25.79%