357.5
Revenue¥M
732.1
740.5
751.3
780.4
810.4
829.2
858.0
857.8
886.4
895.7
391.7
2.02%
2.14%
75
18.44
Revenue growth%
29.72
31.94
33.45
36.12
34.73
32.81
31.88
31.62
34.52
37.39
23.98
32.81
33.13
62
27.43
Gross margin%
9.81
11.10
14.06
16.38
18.79
18.01
17.24
19.46
17.14
17.22
11.92
17.24
17.18
52
26.64
Operating margin%
19.35
18.68
17.79
20.70
21.34
22.02
24.47
25.02
25.93
25.43
19.24
25.02
21.68
45
17.88
Net margin%
21.62
19.75
20.49
20.57
20.08
19.41
17.10
16.63
16.12
14.66
27.93
16.63
19.58
12
19.45
P/E ratio (avg)x
41.68
42.26
41.07
38.40
34.69
30.75
34.25
35.63
39.59
39.37
33.09
35.63
38.89
34
26.73
EV/EBITx
30.13
29.73
28.93
27.44
31.97
31.39
37.25
42.86
40.82
39.45
11.64
39.45
31.68
71
18.74
FCF yield (avg)%
9.02
8.83
11.12
11.61
9.28
6.69
6.96
8.51
9.65
9.51
28.17
8.51
9.15
66
19.44
FCF margin%
27.47
29.22
28.98
29.31
30.25
29.66
30.16
28.61
29.00
31.75
16.25
29.66
29.26
48
0.123
FCF / Net incomex
2.878
3.319
3.990
3.902
4.210
5.073
5.226
5.285
5.472
6.506
1.764
5.285
4.641
91
10.11
ROIC%
4.93
5.75
7.21
10.14
7.79
10.41
12.94
12.56
12.02
13.04
29.46
12.56
10.28
59
9.66
Return on equity%
31.59
30.97
29.88
29.99
32.18
30.48
30.05
27.96
28.96
26.39
25.03
28.96
30.02
82
23.77
Return on assets%
4.60
5.71
6.07
8.83
9.28
10.14
10.00
12.55
9.76
8.37
14.85
10.00
9.05
78
0.31
EPS¥
0.13
0.14
0.13
0.11
0.12
0.10
0.11
0.11
0.12
0.11
0.35
(1.99%)
(3.24%)
—
19.40
EPS growth%
14.81
15.40
13.72
16.08
17.81
20.66
19.25
19.58
21.24
20.26
29.06
20.26
18.53
12
0.81
Bookvalue per sh¥
0.60
0.55
0.59
0.56
0.59
0.50
0.48
0.46
0.42
0.44
0.17
(5.55%)
(4.14%)
—
0.82
FCF per share¥
0.99
1.08
1.04
1.11
1.17
1.20
1.26
1.26
1.24
1.32
0.18
2.52%
2.14%
—
0.15
Dividend per sh¥
0.64
0.60
0.60
0.54
0.51
0.55
0.49
0.48
0.49
0.45
0.76
(2.28%)
(3.07%)
—
10.54
Div yield (avg)%
12.01
12.17
14.66
15.40
14.63
12.19
12.78
15.50
18.16
15.77
18.45
15.50
14.65
86
10.56
Payout ratio%
24.91
27.18
25.29
26.15
27.39
26.99
28.20
26.91
24.11
22.90
11.14
26.91
26.53
23
0.407
Shares (diluted)B
0.587
0.689
0.706
0.798
0.919
0.986
0.957
1.118
1.077
1.228
0.423
5.98%
8.67%
28
4.55
Buyback yield%
5.05
4.88
7.38
6.18
5.71
8.31
7.97
9.40
7.03
6.48
29.38
7.97
6.75
71
1.460
D/E ratiox
0.786
0.764
0.747
0.705
0.718
0.721
0.815
0.885
0.946
1.070
0.295
0.885
0.775
45
0.340
Enterprise value¥B
0.867
0.929
0.928
0.830
0.825
0.785
0.675
0.683
0.677
0.713
1.081
(2.86%)
(2.08%)
51
1,086
LT debt¥M
393.1
427.8
456.4
427.8
465.1
409.7
453.9
482.2
513.3
488.5
205.1
0.99%
2.65%
19
Revenue
¥895.7M
2.14%
1.00×
Cost of revenue
¥602.2M
2.08%
0.99×
Operating expenses
¥187.7M
2.12%
1.00×
Spread over hurdle
(1.40%)