77.58
Revenue¥M
342.0
351.8
362.4
382.0
400.8
417.8
432.4
438.7
448.5
463.9
82.34
2.97%
3.49%
18
4.01
Revenue growth%
3.83
6.79
4.32
4.96
4.04
4.77
5.69
5.70
7.40
5.20
15.53
5.69
5.08
47
8.92
Gross margin%
5.79
4.06
3.54
2.36
1.11
3.47
5.11
3.40
6.12
8.89
6.06
5.11
3.80
22
5.58
Operating margin%
22.19
24.18
26.41
24.38
23.53
22.80
22.73
22.99
21.73
20.04
6.74
22.73
22.89
26
28.67
Net margin%
0.68
1.01
0.43
2.65
2.91
2.82
0.45
0.40
0.40
1.22
24.91
0.45
0.85
40
15.56
P/E ratio (avg)x
17.25
18.30
18.82
21.31
24.76
28.34
31.98
36.49
38.18
37.17
7.139
36.49
26.55
12
15.71
EV/EBITx
11.48
11.33
10.31
9.860
10.30
9.963
8.720
9.085
7.981
7.283
20.55
8.720
9.912
81
14.34
FCF yield (avg)%
17.61
14.81
14.39
16.88
18.94
20.15
18.08
20.60
21.62
21.04
5.77
20.60
18.51
28
13.20
FCF margin%
2.09
4.34
2.87
1.18
0.40
0.77
0.83
0.40
1.85
3.51
25.48
0.83
1.51
12
1.065
FCF / Net incomex
1.348
1.552
1.607
1.655
1.739
1.951
1.935
2.131
2.272
2.567
1.597
2.131
1.837
17
4.88
ROIC%
16.48
17.64
19.32
17.55
15.89
18.00
16.80
19.60
16.84
17.98
25.19
17.98
17.59
88
20.09
Return on equity%
21.01
23.78
26.22
27.23
26.02
25.60
23.97
26.52
26.44
25.11
10.71
25.60
25.81
40
9.06
Return on assets%
17.10
14.66
15.53
13.77
13.64
10.80
9.64
10.09
12.63
13.93
11.11
10.80
13.71
20
0.41
EPS¥
0.55
0.62
0.71
0.71
0.72
0.75
0.73
0.80
0.89
0.94
0.44
5.52%
6.21%
—
8.38
EPS growth%
13.72
12.76
12.74
10.25
7.89
8.49
10.49
12.60
13.51
15.79
17.66
12.60
12.67
92
0.41
Bookvalue per sh¥
0.28
0.30
0.35
0.36
0.39
0.41
0.49
0.52
0.60
0.59
0.09
8.58%
9.41%
—
0.33
FCF per share¥
0.65
0.77
0.84
0.92
1.01
1.00
1.11
1.25
1.51
1.65
0.31
10.35%
9.81%
—
0.24
Dividend per sh¥
0.14
0.14
0.13
0.13
0.12
0.12
0.12
0.11
0.12
0.11
0.53
(2.25%)
(3.38%)
—
28.78
Div yield (avg)%
5.91
8.80
10.19
9.35
11.37
8.55
8.98
6.14
7.14
6.25
29.08
7.14
8.68
87
6.93
Payout ratio%
9.83
8.88
7.46
5.04
5.97
4.86
4.24
4.04
3.98
6.43
10.61
4.24
5.50
40
791.3
Shares (diluted)M
683.2
698.4
660.5
693.3
705.2
606.9
609.2
635.6
620.3
610.4
792.6
(2.85%)
(1.08%)
9
24.86
Buyback yield%
13.88
16.52
18.40
19.09
21.65
18.68
19.83
20.58
23.32
22.77
29.44
20.58
19.46
87
0.421
D/E ratiox
1.534
1.819
1.857
2.094
2.439
2.861
2.963
3.402
3.626
3.744
1.059
3.402
2.650
85
257.8
Enterprise value¥M
528.6
591.9
575.5
597.5
657.2
666.7
675.9
631.3
576.1
557.6
58.09
(3.23%)
1.07%
22
365.6
LT debt¥M
258.3
231.9
241.9
261.9
263.0
263.7
243.6
263.3
254.3
227.0
494.2
(2.90%)
(0.46%)
36
Revenue
¥463.9M
3.49%
1.00×
Cost of revenue
¥302.4M
3.42%
0.99×
Operating expenses
¥115.1M
3.88%
1.04×
Spread over hurdle
(3.21%)