198.3
Revenue¥M
422.3
441.0
471.4
493.0
512.7
525.4
540.9
569.3
583.7
612.4
221.3
3.62%
4.23%
55
11.62
Revenue growth%
2.05
3.22
4.16
4.98
3.43
0.58
2.61
3.32
3.57
4.24
5.73
3.32
3.37
58
5.22
Gross margin%
8.07
5.53
6.70
3.78
5.60
3.79
3.07
3.24
3.87
2.40
22.96
3.24
3.83
86
24.90
Operating margin%
15.69
12.94
10.59
13.37
13.40
14.80
15.75
17.17
15.93
16.94
11.58
15.93
15.24
22
9.96
Net margin%
4.65
3.11
4.23
5.93
7.54
10.53
9.02
6.55
7.74
7.05
10.22
7.74
6.80
60
11.74
P/E ratio (avg)x
11.68
12.70
13.65
14.24
14.40
14.74
16.67
15.79
16.43
17.40
24.72
16.43
14.57
83
16.28
EV/EBITx
4.430
4.397
3.909
3.555
3.353
3.669
3.769
3.603
3.941
4.011
18.47
3.769
3.839
64
9.79
FCF yield (avg)%
18.19
15.40
16.09
14.81
17.38
18.95
16.81
14.31
16.44
18.38
22.36
16.81
16.63
38
5.65
FCF margin%
17.40
14.86
15.32
14.64
13.50
13.98
13.55
16.41
18.85
16.64
8.67
16.41
15.09
87
0.519
FCF / Net incomex
2.666
2.844
2.909
3.324
3.320
3.529
4.002
4.502
5.225
5.428
0.296
4.502
3.426
77
13.38
ROIC%
3.41
3.52
4.10
4.73
3.85
2.93
0.62
0.40
0.90
0.40
21.01
0.62
3.17
70
17.09
Return on equity%
25.00
25.08
23.81
20.96
22.37
20.72
18.85
17.55
20.13
19.34
15.39
19.34
20.84
83
23.76
Return on assets%
20.00
22.10
24.53
23.66
21.74
23.53
21.47
20.39
21.67
21.65
15.06
21.65
21.71
21
0.19
EPS¥
0.15
0.14
0.13
0.13
0.11
0.10
0.10
0.09
0.10
0.10
0.19
(3.22%)
(3.98%)
—
5.73
EPS growth%
3.01
5.28
5.33
3.13
1.78
0.61
2.20
4.67
2.78
4.45
11.62
2.78
3.07
76
0.47
Bookvalue per sh¥
1.01
0.91
0.86
0.80
0.79
0.88
0.81
0.84
0.87
0.92
0.24
3.03%
(0.98%)
—
0.93
FCF per share¥
0.75
0.71
0.78
0.80
0.92
0.95
0.92
1.01
0.96
0.94
0.53
0.50%
2.06%
—
0.96
Dividend per sh¥
1.14
1.13
1.06
1.04
1.20
1.21
1.33
1.48
1.48
1.52
0.94
4.90%
2.65%
—
25.02
Div yield (avg)%
5.11
6.71
7.19
6.98
8.64
10.17
9.56
11.08
10.28
10.81
17.25
10.28
9.10
59
6.20
Payout ratio%
17.04
14.14
12.44
13.95
14.70
15.42
13.84
15.61
12.91
14.63
29.21
14.63
14.38
63
248.7
Shares (diluted)M
326.8
303.3
314.9
303.8
340.3
352.0
315.3
316.8
302.8
294.3
239.0
(2.86%)
(1.11%)
14
14.71
Buyback yield%
17.45
17.88
15.95
13.11
11.48
10.02
12.58
13.73
11.43
11.79
5.92
11.79
12.85
60
0.472
D/E ratiox
0.385
0.422
0.443
0.459
0.463
0.415
0.448
0.452
0.474
0.502
0.281
0.452
0.450
69
505.7
Enterprise value¥M
49.59
51.23
52.53
46.44
45.81
38.92
38.87
38.49
32.79
31.64
59.74
(7.14%)
(4.76%)
15
284.6
LT debt¥M
85.61
81.60
87.71
95.04
104.1
94.50
85.67
77.79
74.94
75.55
427.1
(6.21%)
(2.33%)
87
Revenue
¥612.4M
4.23%
1.00×
Cost of revenue
¥419.6M
4.28%
1.00×
Operating expenses
¥113.4M
4.29%
1.01×
Spread over hurdle
64.58%