613.8
Revenue¥M
535.2
549.8
547.9
547.9
550.5
562.5
569.6
576.6
578.3
586.5
667.8
1.27%
0.91%
69
8.77
Revenue growth%
4.99
4.94
7.66
10.19
12.67
10.01
11.94
10.41
11.40
10.69
15.20
10.69
10.30
10
16.39
Gross margin%
22.69
24.92
23.13
20.75
20.75
18.75
20.67
19.96
21.70
19.55
29.52
19.96
20.75
34
9.23
Operating margin%
13.45
12.64
11.07
13.10
13.48
14.73
17.69
18.01
16.23
18.37
24.49
17.69
14.10
30
9.85
Net margin%
15.84
14.66
14.23
12.00
9.73
8.23
10.92
13.40
11.23
13.45
6.17
11.23
12.70
27
24.97
P/E ratio (avg)x
14.84
16.23
16.91
18.01
20.52
22.62
25.55
25.29
27.89
31.47
35.34
25.55
21.57
68
34.73
EV/EBITx
28.33
29.15
28.26
30.35
27.46
25.87
25.13
22.05
23.26
24.40
11.19
24.40
26.67
64
3.70
FCF yield (avg)%
23.79
21.56
23.71
22.95
22.33
22.59
20.05
18.27
19.14
20.08
22.28
20.05
21.95
33
2.52
FCF margin%
7.55
9.54
12.49
10.71
11.11
11.29
9.72
8.16
9.85
7.00
27.55
9.72
9.78
43
0.799
FCF / Net incomex
0.232
0.251
0.275
0.308
0.342
0.327
0.345
0.357
0.386
0.393
0.215
0.357
0.334
12
3.77
ROIC%
7.92
5.44
7.08
8.65
5.71
5.75
7.91
8.41
8.35
10.53
7.63
8.35
7.92
63
4.27
Return on equity%
21.93
20.52
19.76
17.69
16.47
16.20
18.65
21.33
21.86
18.88
3.02
18.88
19.32
29
8.33
Return on assets%
7.22
7.00
4.53
6.45
4.53
5.39
5.66
7.49
8.66
7.08
19.99
7.08
6.73
39
0.11
EPS¥
0.17
0.16
0.17
0.18
0.16
0.14
0.12
0.11
0.12
0.11
0.11
(6.78%)
(4.91%)
—
18.44
EPS growth%
17.56
16.65
15.51
14.05
13.36
13.22
11.19
10.47
12.41
12.15
25.13
12.15
13.29
46
0.15
Bookvalue per sh¥
0.16
0.16
0.16
0.15
0.15
0.14
0.12
0.13
0.12
0.11
0.04
(6.79%)
(4.49%)
—
0.18
FCF per share¥
0.21
0.22
0.22
0.20
0.20
0.21
0.20
0.20
0.19
0.18
0.20
(2.28%)
(0.80%)
—
0.15
Dividend per sh¥
0.08
0.07
0.07
0.07
0.07
0.06
0.05
0.05
0.05
0.05
0.21
(7.62%)
(5.28%)
—
6.61
Div yield (avg)%
9.52
10.64
9.39
9.45
7.22
8.31
11.04
12.31
12.12
11.84
6.55
11.84
10.08
52
6.20
Payout ratio%
12.88
14.46
16.49
14.65
15.46
18.32
16.99
18.08
16.86
15.03
17.64
16.99
15.97
57
1.275
Shares (diluted)B
1.155
1.094
1.134
1.197
1.184
1.326
1.362
1.280
1.236
1.154
1.277
(0.51%)
(0.22%)
90
15.64
Buyback yield%
1.25
0.95
0.40
0.40
0.40
1.51
1.70
1.44
0.92
3.16
12.34
1.51
1.10
34
0.165
D/E ratiox
1.413
1.435
1.368
1.447
1.509
1.540
1.686
1.679
1.755
1.782
1.323
1.686
1.524
59
365.5
Enterprise value¥M
309.0
325.6
335.8
338.0
341.9
339.8
374.8
401.8
445.4
457.1
548.0
5.98%
4.21%
51
515.5
LT debt¥M
526.9
603.8
664.1
722.8
773.1
830.3
868.8
861.0
849.1
909.6
415.6
3.30%
5.30%
32
Revenue
¥586.5M
0.91%
1.00×
Cost of revenue
¥410.5M
0.91%
1.00×
Operating expenses
¥127.6M
1.10%
1.02×
Cash and investments
19.88%
Spread over hurdle
(2.29%)