148.4
Revenue¥M
579.2
593.2
617.4
621.2
644.9
665.9
673.4
692.7
700.2
707.3
165.7
1.86%
2.18%
61
17.50
Revenue growth%
22.54
22.83
23.22
24.93
26.49
27.49
28.71
30.71
28.97
30.44
27.76
28.97
26.99
5
17.20
Gross margin%
23.51
21.49
20.11
21.41
24.08
22.27
25.14
26.23
23.34
24.41
5.13
24.41
23.43
59
14.50
Operating margin%
21.78
21.05
20.01
22.33
22.34
23.20
23.56
25.19
27.81
25.90
16.53
25.19
22.77
82
14.79
Net margin%
20.18
18.04
17.39
16.95
16.65
18.46
17.79
18.43
19.82
16.82
24.89
18.43
17.91
76
32.61
P/E ratio (avg)x
34.72
35.10
36.98
38.29
39.18
38.89
38.16
37.75
37.47
44.08
21.49
38.16
37.96
30
23.60
EV/EBITx
15.92
14.06
12.58
11.47
12.38
12.74
13.24
11.39
9.919
9.708
15.36
11.39
12.48
73
5.93
FCF yield (avg)%
20.68
18.31
21.28
20.15
22.20
21.61
23.44
24.17
21.35
22.17
27.61
22.17
21.48
24
27.48
FCF margin%
18.30
21.10
19.96
21.20
20.32
17.78
16.13
17.23
16.27
15.83
7.07
16.27
18.04
89
1.199
FCF / Net incomex
0.399
0.378
0.349
0.369
0.363
0.353
0.374
0.389
0.415
0.408
0.200
0.389
0.376
59
26.11
ROIC%
16.61
17.04
14.68
17.09
17.12
19.69
19.28
21.14
20.89
23.58
25.01
20.89
18.20
22
26.69
Return on equity%
32.24
35.06
34.27
35.22
38.16
40.96
43.30
42.48
44.61
47.38
15.10
43.30
39.56
79
5.67
Return on assets%
19.60
21.01
22.69
21.93
20.39
20.32
17.72
17.07
14.63
11.68
4.11
17.07
19.96
24
0.19
EPS¥
0.47
0.44
0.47
0.54
0.54
0.59
0.63
0.71
0.83
0.88
0.19
10.20%
7.61%
—
7.65
EPS growth%
26.93
26.03
24.40
23.68
22.45
22.85
22.68
20.97
22.21
23.46
20.05
22.68
23.16
79
0.67
Bookvalue per sh¥
0.21
0.24
0.27
0.29
0.32
0.31
0.30
0.29
0.31
0.36
0.14
2.06%
6.64%
—
0.48
FCF per share¥
0.38
0.42
0.46
0.45
0.42
0.40
0.43
0.44
0.47
0.47
0.47
2.53%
2.66%
—
0.34
Dividend per sh¥
0.56
0.59
0.66
0.72
0.86
0.91
1.02
1.07
1.15
1.19
0.19
6.89%
7.54%
—
17.11
Div yield (avg)%
5.79
6.72
8.60
6.76
9.38
6.54
5.36
3.32
5.72
7.28
10.81
5.72
6.63
17
25.49
Payout ratio%
4.30
1.63
0.40
0.40
0.40
2.86
0.40
0.40
0.40
0.79
19.87
0.40
0.40
81
0.640
Shares (diluted)B
1.074
0.996
1.060
1.063
1.084
1.149
1.280
1.338
1.437
1.345
0.641
4.42%
3.60%
69
15.65
Buyback yield%
33.52
32.25
35.04
35.54
35.71
35.07
36.59
38.65
38.52
39.87
24.54
38.52
35.63
82
0.206
D/E ratiox
0.179
0.198
0.198
0.226
0.251
0.304
0.307
0.367
0.446
0.532
0.886
0.367
0.278
66
0.152
Enterprise value¥B
0.868
0.950
0.939
0.920
0.876
0.888
0.963
1.013
1.009
1.043
0.690
3.54%
3.03%
84
164.2
LT debt¥M
319.8
331.0
374.7
398.5
388.7
423.6
472.7
517.3
570.9
522.2
522.0
6.08%
4.84%
31
Revenue
¥707.3M
2.18%
1.00×
Cost of revenue
¥468.6M
1.88%
0.97×
Operating expenses
¥117.2M
2.67%
1.05×
Cash and investments
19.32%
Spread over hurdle
24.85%