559.5
Revenue¥M
320.8
333.2
341.2
352.0
359.4
369.4
383.2
393.7
402.8
423.7
588.4
3.35%
3.01%
7
10.95
Revenue growth%
3.02
5.87
7.80
9.40
9.62
10.25
10.59
9.99
8.53
8.73
28.79
9.99
9.06
14
12.98
Gross margin%
20.02
19.86
17.32
17.39
19.94
21.09
23.40
24.12
27.08
26.58
2.44
24.12
20.56
14
21.45
Operating margin%
0.40
0.40
1.71
0.46
1.97
0.40
0.40
0.40
3.18
4.36
11.35
0.40
0.43
15
27.32
Net margin%
27.20
28.43
30.21
28.00
30.27
33.12
32.14
35.12
37.36
34.97
22.16
34.97
31.21
34
20.16
P/E ratio (avg)x
28.08
28.97
27.72
27.38
27.69
27.70
31.30
30.61
34.13
38.40
26.93
31.30
28.53
18
14.61
EV/EBITx
17.16
16.69
15.79
17.74
15.95
16.50
14.84
15.97
14.68
16.22
16.35
15.97
16.10
23
12.72
FCF yield (avg)%
6.97
8.20
7.04
6.74
4.36
2.70
5.04
3.10
4.67
6.84
2.42
4.67
5.89
20
7.89
FCF margin%
23.15
24.48
27.37
27.72
30.25
31.82
31.00
30.96
29.41
31.80
25.69
31.00
29.83
29
1.794
FCF / Net incomex
1.164
1.157
1.277
1.408
1.280
1.341
1.306
1.418
1.372
1.311
0.270
1.341
1.308
72
20.15
ROIC%
3.22
1.87
4.24
6.87
5.14
4.06
1.93
1.68
1.38
1.77
22.47
1.77
2.58
86
25.84
Return on equity%
25.33
23.12
23.02
20.83
18.04
18.73
20.57
22.50
25.20
23.75
21.84
22.50
22.76
79
5.77
Return on assets%
27.07
26.18
27.15
28.11
25.85
25.02
26.49
27.73
28.05
26.42
4.43
26.49
26.78
17
0.22
EPS¥
1.04
1.14
1.36
1.41
1.41
1.46
1.66
1.76
1.97
2.14
0.23
8.60%
9.32%
—
3.74
EPS growth%
22.21
22.78
20.96
21.15
18.47
15.62
15.16
16.34
15.71
14.36
5.25
15.62
17.41
42
0.51
Bookvalue per sh¥
0.22
0.21
0.20
0.19
0.21
0.22
0.25
0.24
0.24
0.24
0.26
2.60%
1.41%
—
0.28
FCF per share¥
0.27
0.24
0.24
0.24
0.24
0.21
0.20
0.21
0.23
0.21
0.30
(2.40%)
(3.15%)
—
0.54
Dividend per sh¥
0.08
0.09
0.08
0.08
0.08
0.08
0.09
0.08
0.09
0.09
0.28
3.21%
0.45%
—
26.45
Div yield (avg)%
15.33
13.09
14.82
14.01
13.22
14.24
11.30
10.35
9.91
12.44
24.40
11.30
13.16
77
16.66
Payout ratio%
10.80
8.53
8.84
9.99
11.17
10.50
8.66
5.85
3.87
2.27
27.93
5.85
8.75
22
774.9
Shares (diluted)M
786.7
840.9
786.6
717.0
719.0
740.5
715.2
622.3
596.9
518.0
779.2
(6.35%)
(4.58%)
85
23.12
Buyback yield%
26.69
23.99
23.20
25.97
24.22
25.97
28.10
30.54
31.01
28.84
8.72
28.84
26.33
72
0.270
D/E ratiox
1.364
1.410
1.334
1.226
1.228
1.297
1.439
1.500
1.493
1.421
1.140
1.439
1.387
72
50.39
Enterprise value¥M
202.4
198.7
209.4
226.9
211.3
214.8
204.1
213.6
231.6
205.5
175.2
(0.56%)
0.32%
78
307.2
LT debt¥M
455.7
500.3
532.7
506.4
488.1
503.9
474.3
527.9
527.7
516.3
538.1
1.13%
1.62%
16
Revenue
¥423.7M
3.01%
1.00×
Cost of revenue
¥253.3M
2.99%
1.00×
Operating expenses
¥106.2M
2.76%
0.98×
Spread over hurdle
(0.77%)