94.85
Revenue¥M
153.1
159.1
162.1
169.1
178.5
188.6
194.6
197.2
202.4
211.2
102.9
3.42%
3.66%
47
15.11
Revenue growth%
10.85
9.62
10.35
9.03
6.82
8.72
8.05
10.24
12.51
13.80
29.21
10.24
9.93
14
16.18
Gross margin%
15.49
18.26
17.72
16.96
15.10
16.14
15.52
18.33
15.60
18.45
23.31
16.14
16.55
25
10.34
Operating margin%
24.30
24.39
26.96
28.33
27.04
25.01
24.80
25.83
24.50
23.51
4.97
24.80
24.90
28
3.48
Net margin%
21.63
22.82
24.08
21.38
19.01
18.97
17.89
16.53
13.57
16.14
27.41
16.53
18.99
93
8.990
P/E ratio (avg)x
49.67
47.27
44.10
45.76
44.18
45.53
50.27
52.20
53.11
57.84
7.704
52.20
48.47
32
26.95
EV/EBITx
9.584
9.853
9.352
9.711
8.650
8.495
8.298
8.023
7.475
8.053
23.10
8.053
8.573
92
14.29
FCF yield (avg)%
20.07
21.73
22.17
23.88
21.78
19.24
17.93
20.31
20.69
21.03
20.85
20.31
20.86
67
4.48
FCF margin%
20.58
21.19
18.52
20.14
21.45
18.78
21.11
23.97
23.08
20.31
4.62
21.11
20.85
79
0.183
FCF / Net incomex
0.702
0.822
0.931
1.010
1.158
1.102
1.258
1.462
1.530
1.718
0.111
1.462
1.130
24
5.94
ROIC%
17.97
15.14
15.51
13.10
12.96
11.43
13.35
14.92
14.70
17.57
17.86
14.70
14.81
17
10.45
Return on equity%
21.92
23.95
26.25
24.55
21.93
22.51
19.85
18.42
20.31
21.07
24.42
20.31
21.92
42
29.91
Return on assets%
0.40
0.40
1.50
4.23
5.67
3.73
4.47
5.84
7.48
5.32
22.32
5.32
4.35
16
0.55
EPS¥
0.77
0.84
0.93
0.90
0.97
0.91
0.91
1.03
1.19
1.11
0.61
2.73%
4.80%
—
23.42
EPS growth%
22.52
22.17
20.82
19.40
17.98
19.97
22.66
25.17
22.80
24.30
22.82
22.80
22.35
62
0.41
Bookvalue per sh¥
0.22
0.23
0.24
0.26
0.25
0.25
0.22
0.24
0.26
0.26
0.55
0.69%
1.92%
—
0.36
FCF per share¥
0.85
0.87
0.97
0.91
0.93
0.99
1.02
1.19
1.10
1.10
0.33
3.40%
3.90%
—
0.74
Dividend per sh¥
0.82
0.84
0.82
0.75
0.83
0.95
1.04
1.19
1.19
1.23
0.45
8.15%
3.48%
—
12.50
Div yield (avg)%
1.46
1.88
0.40
0.40
0.40
0.40
0.40
0.40
1.03
2.87
9.00
0.40
0.40
63
6.89
Payout ratio%
12.32
12.79
14.49
14.37
16.80
15.24
12.42
11.04
11.88
12.14
20.30
12.14
12.61
51
370.8
Shares (diluted)M
475.4
471.9
518.5
592.0
570.3
561.6
552.5
529.0
576.4
595.9
370.4
0.88%
2.83%
26
9.33
Buyback yield%
31.98
34.92
32.56
29.82
28.82
29.76
32.34
31.85
29.50
29.66
12.43
29.76
30.84
90
1.590
D/E ratiox
1.239
1.353
1.483
1.355
1.325
1.191
1.179
1.153
1.027
1.021
1.399
1.153
1.215
43
179.0
Enterprise value¥M
369.5
406.1
443.1
504.9
488.4
511.0
581.2
607.8
660.4
697.9
65.80
7.40%
8.25%
30
119.4
LT debt¥M
42.59
42.43
47.44
52.15
48.87
52.40
53.00
50.31
49.96
50.63
151.9
0.71%
1.77%
38
Revenue
¥211.2M
3.66%
1.00×
Cost of revenue
¥135.3M
3.66%
1.00×
Operating expenses
¥50.64M
3.74%
1.01×
Spread over hurdle
53.78%