326.1
Revenue¥M
370.7
382.4
388.3
390.3
405.7
419.2
424.5
426.8
440.9
447.8
344.4
1.99%
2.13%
30
14.66
Revenue growth%
22.44
20.17
21.51
20.94
20.40
18.91
18.13
19.55
17.58
15.89
26.64
18.13
19.86
35
14.32
Gross margin%
29.91
29.01
29.15
30.64
28.24
29.78
31.97
30.92
29.86
28.46
12.96
29.86
29.82
57
3.07
Operating margin%
14.25
16.93
19.24
20.11
18.20
19.01
21.40
21.43
19.94
22.77
10.66
21.40
19.59
78
27.23
Net margin%
23.93
23.07
21.00
23.71
24.03
22.22
22.37
22.20
22.82
20.63
26.43
22.22
22.59
56
23.16
P/E ratio (avg)x
8.967
8.635
9.932
9.770
11.31
10.57
11.40
12.14
13.25
15.17
10.74
12.14
10.94
89
32.25
EV/EBITx
16.04
17.01
15.64
16.05
14.33
13.78
12.16
12.80
11.77
11.95
26.29
12.16
14.06
25
7.78
FCF yield (avg)%
10.44
10.04
11.03
10.46
9.81
10.33
9.40
7.19
5.43
4.33
8.93
7.19
9.92
77
13.98
FCF margin%
38.99
40.94
41.43
41.70
41.61
41.18
43.48
41.74
42.81
42.44
13.83
42.44
41.65
80
0.823
FCF / Net incomex
1.546
1.660
1.672
1.819
1.811
1.749
1.771
1.884
1.939
2.167
0.813
1.884
1.791
57
28.53
ROIC%
2.09
3.96
1.70
0.40
1.84
0.40
0.40
1.96
0.99
0.40
25.64
0.40
1.35
51
21.01
Return on equity%
18.55
18.66
19.64
17.78
20.14
22.60
20.56
20.22
21.37
20.75
29.52
20.75
20.18
78
10.39
Return on assets%
5.07
3.88
3.73
4.36
5.24
5.85
4.41
4.76
7.53
10.08
25.12
5.85
4.92
21
0.61
EPS¥
0.19
0.19
0.17
0.18
0.20
0.19
0.17
0.16
0.16
0.17
0.63
(3.16%)
(0.69%)
—
3.66
EPS growth%
28.01
26.50
25.07
26.79
24.48
24.85
21.88
19.42
18.57
16.73
12.90
19.42
24.66
16
0.25
Bookvalue per sh¥
0.84
0.84
0.92
1.06
1.25
1.39
1.59
1.88
1.92
1.96
0.56
9.36%
9.70%
—
0.32
FCF per share¥
0.17
0.16
0.18
0.18
0.20
0.22
0.24
0.26
0.26
0.25
0.12
4.43%
5.66%
—
0.23
Dividend per sh¥
0.28
0.24
0.22
0.21
0.20
0.18
0.16
0.15
0.13
0.13
0.60
(8.00%)
(8.25%)
—
11.68
Div yield (avg)%
14.24
12.08
13.17
10.64
12.61
14.83
16.72
18.46
15.80
15.13
28.75
15.80
14.54
62
9.80
Payout ratio%
4.93
7.83
7.81
6.11
7.25
9.94
8.05
9.60
9.88
11.42
18.65
9.88
7.94
36
508.3
Shares (diluted)M
628.0
616.6
669.7
712.0
724.2
682.0
748.9
821.7
780.4
724.4
513.4
0.01%
1.54%
23
26.71
Buyback yield%
13.54
11.05
8.62
6.46
4.54
2.77
2.16
2.51
3.28
2.23
17.04
2.51
3.91
84
1.447
D/E ratiox
1.367
1.411
1.469
1.405
1.534
1.537
1.677
1.806
1.753
1.625
0.432
1.677
1.535
41
284.6
Enterprise value¥M
279.5
273.7
263.4
273.7
300.6
344.7
318.9
294.6
300.6
326.0
262.3
1.63%
2.11%
69
160.6
LT debt¥M
339.1
407.1
475.4
477.8
474.2
521.1
538.6
539.1
556.3
551.9
283.7
3.08%
5.89%
72
Revenue
¥447.8M
2.13%
1.00×
Cost of revenue
¥313.5M
2.13%
1.00×
Operating expenses
¥86.78M
2.58%
1.05×
Spread over hurdle
(3.60%)