311.5
Revenue¥M
410.5
419.3
417.4
423.5
420.5
421.3
423.8
437.9
437.8
440.8
323.0
0.95%
1.04%
15
9.83
Revenue growth%
7.24
9.02
8.71
8.23
5.95
6.05
4.12
6.36
5.15
4.76
26.48
5.15
6.20
48
27.93
Gross margin%
11.71
14.49
13.56
13.30
11.12
13.07
10.47
13.24
15.65
18.25
29.68
13.24
13.27
65
7.34
Operating margin%
18.44
16.15
17.56
14.66
15.51
15.17
15.11
12.99
10.12
8.23
8.30
12.99
15.14
95
4.88
Net margin%
13.41
13.21
15.58
15.47
15.97
16.82
14.05
12.63
10.23
12.63
3.72
12.63
13.73
59
10.85
P/E ratio (avg)x
9.528
10.34
8.912
9.518
8.943
9.003
7.990
7.282
6.856
6.958
7.528
7.282
8.927
34
9.935
EV/EBITx
51.01
59.06
63.58
69.83
73.58
89.62
105.8
121.0
136.9
147.3
21.75
121.0
81.60
67
25.82
FCF yield (avg)%
27.66
30.21
29.32
30.29
30.16
31.59
34.52
34.18
31.79
32.98
19.15
32.98
30.94
94
15.73
FCF margin%
19.64
18.42
19.68
21.16
23.27
21.90
24.15
22.71
24.59
26.31
19.96
24.15
22.31
11
1.511
FCF / Net incomex
1.430
1.381
1.567
1.552
1.739
2.025
2.293
2.255
2.453
2.801
1.402
2.293
1.882
76
20.40
ROIC%
20.42
20.10
17.97
19.43
16.91
17.59
18.97
16.53
18.28
15.32
6.44
17.59
18.12
91
25.74
Return on equity%
26.31
27.65
25.62
25.08
23.20
24.64
24.64
25.79
26.98
26.21
24.25
25.79
25.71
93
29.86
Return on assets%
31.73
31.71
28.95
28.06
29.93
28.59
27.15
27.09
29.55
29.83
19.40
28.59
29.25
73
0.39
EPS¥
0.14
0.13
0.13
0.14
0.13
0.14
0.14
0.13
0.14
0.14
0.42
0.77%
(1.75%)
—
2.87
EPS growth%
22.00
22.49
23.31
21.72
21.32
19.82
20.97
20.22
17.78
19.36
19.14
19.82
21.15
61
0.36
Bookvalue per sh¥
0.11
0.12
0.13
0.13
0.14
0.16
0.16
0.15
0.15
0.13
0.39
(0.74%)
1.55%
—
0.10
FCF per share¥
0.46
0.48
0.58
0.66
0.75
0.74
0.87
0.86
0.95
0.97
0.10
5.21%
8.47%
—
0.23
Dividend per sh¥
0.60
0.62
0.65
0.69
0.67
0.65
0.71
0.82
0.85
0.97
0.20
7.76%
6.30%
—
17.92
Div yield (avg)%
0.40
2.09
1.24
3.48
2.41
2.94
1.11
0.40
0.40
1.20
23.65
1.11
1.22
81
6.87
Payout ratio%
8.18
8.67
8.95
9.22
9.84
7.99
10.03
11.99
9.40
12.01
27.14
10.03
9.31
8
0.575
Shares (diluted)B
0.716
0.838
0.863
0.984
1.091
1.279
1.460
1.512
1.651
1.711
0.582
9.41%
9.29%
18
13.07
Buyback yield%
29.33
30.41
27.75
28.06
25.36
25.39
25.87
28.42
30.71
29.92
9.29
28.42
28.24
68
0.920
D/E ratiox
0.440
0.435
0.406
0.407
0.373
0.398
0.398
0.403
0.391
0.392
0.881
0.398
0.400
30
241.6
Enterprise value¥M
344.7
371.5
366.0
431.4
417.1
407.8
446.0
426.4
484.9
547.3
40.92
5.59%
4.59%
26
160.0
LT debt¥M
376.5
399.5
373.1
386.4
382.1
412.4
425.5
392.0
439.3
429.8
486.3
2.38%
2.28%
49
Revenue
¥440.8M
1.04%
1.00×
Cost of revenue
¥308.6M
1.04%
1.00×
Operating expenses
¥50.29M
1.69%
1.07×
Spread over hurdle
(1.33%)