530.7
Revenue¥M
230.3
248.9
267.4
285.2
306.5
333.2
363.0
391.7
416.7
443.1
543.7
7.65%
7.34%
31
7.51
Revenue growth%
22.18
21.79
19.08
19.98
21.77
21.36
19.78
22.34
25.10
25.07
14.34
22.34
21.78
46
9.97
Gross margin%
11.58
10.05
10.62
9.38
11.62
10.73
8.27
10.91
8.79
7.99
10.10
8.79
10.33
63
26.15
Operating margin%
7.39
7.44
9.16
6.56
5.73
3.92
4.15
3.13
1.03
0.40
12.72
3.13
4.94
23
17.11
Net margin%
0.40
0.40
0.40
1.81
1.28
1.98
2.59
3.44
3.74
2.73
8.87
2.73
1.89
59
7.873
P/E ratio (avg)x
31.86
28.69
27.76
27.12
27.28
26.11
24.10
22.92
23.83
26.16
19.05
24.10
26.64
38
32.28
EV/EBITx
39.22
38.22
42.21
47.60
46.39
49.13
44.71
49.75
51.89
52.94
23.75
49.75
47.00
87
4.87
FCF yield (avg)%
8.57
11.37
12.90
14.73
12.71
11.80
9.55
11.01
11.14
9.34
6.83
11.01
11.26
17
11.59
FCF margin%
21.45
22.67
21.57
23.04
21.83
21.87
21.68
19.87
19.55
20.35
22.89
20.35
21.63
37
0.216
FCF / Net incomex
1.304
1.279
1.368
1.477
1.563
1.553
1.712
1.931
1.879
2.038
1.468
1.879
1.558
15
27.06
ROIC%
18.98
19.90
20.47
23.37
23.00
24.38
26.48
28.07
25.30
22.96
17.58
25.30
23.19
69
27.81
Return on equity%
24.29
24.42
25.30
28.12
26.87
29.10
27.73
24.89
23.78
26.36
14.10
26.36
25.83
68
6.25
Return on assets%
26.56
28.89
31.04
33.51
34.64
31.70
29.72
27.25
29.57
30.84
13.50
29.72
30.28
70
0.39
EPS¥
0.15
0.16
0.15
0.16
0.17
0.19
0.17
0.17
0.18
0.20
0.43
3.64%
2.15%
—
6.16
EPS growth%
28.37
26.41
28.43
25.76
24.47
22.24
20.32
19.20
18.71
17.67
25.42
19.20
23.35
21
0.18
Bookvalue per sh¥
0.58
0.58
0.65
0.63
0.71
0.83
0.82
0.86
0.93
0.99
0.10
6.95%
7.22%
—
0.41
FCF per share¥
0.30
0.33
0.35
0.39
0.40
0.42
0.44
0.42
0.42
0.44
0.15
1.80%
4.64%
—
0.07
Dividend per sh¥
0.30
0.35
0.39
0.40
0.41
0.38
0.43
0.48
0.51
0.53
0.37
5.48%
7.52%
—
20.96
Div yield (avg)%
29.61
29.19
27.57
30.49
29.70
31.22
28.43
29.19
30.01
28.56
17.98
29.19
29.40
47
29.25
Payout ratio%
18.62
19.24
16.72
13.86
13.79
15.89
15.56
13.03
11.68
8.89
22.05
13.03
14.71
83
733.3
Shares (diluted)M
754.0
691.8
677.5
612.0
534.1
544.5
510.2
533.8
540.8
561.8
748.5
1.02%
(3.44%)
47
27.55
Buyback yield%
27.26
25.48
25.57
25.21
26.97
28.74
30.22
28.12
30.27
32.89
28.91
30.22
27.69
93
0.662
D/E ratiox
0.513
0.469
0.420
0.375
0.376
0.363
0.370
0.404
0.380
0.392
1.528
0.380
0.386
18
608.9
Enterprise value¥M
112.5
121.5
124.1
108.5
111.3
112.0
120.8
126.3
130.3
128.8
458.7
2.96%
1.83%
14
303.8
LT debt¥M
31.02
35.47
33.59
32.50
30.25
33.73
34.05
31.93
35.78
38.00
464.7
4.67%
1.58%
53
Revenue
¥443.1M
7.34%
1.00×
Cost of revenue
¥310.2M
7.34%
1.00×
Operating expenses
¥73.75M
7.08%
0.98×
Spread over hurdle
19.65%