171.5
Revenue¥M
305.7
308.2
322.4
332.1
341.9
358.0
367.2
380.6
392.9
399.4
186.5
3.16%
2.90%
55
21.03
Revenue growth%
29.35
29.75
32.20
31.94
30.82
32.49
32.47
34.83
37.58
34.88
23.23
34.83
32.33
13
8.88
Gross margin%
15.81
16.30
14.18
15.23
14.81
16.88
16.92
14.84
16.72
16.14
24.04
16.72
15.97
69
10.78
Operating margin%
25.21
26.48
23.71
23.96
24.14
26.25
24.27
25.37
25.93
27.97
8.63
25.93
25.29
22
29.08
Net margin%
9.75
6.87
4.80
4.65
2.81
4.37
5.69
8.34
6.42
8.63
24.91
6.42
6.06
60
24.89
P/E ratio (avg)x
34.18
37.32
37.53
40.64
43.56
43.34
47.49
51.05
50.97
54.94
10.63
50.97
43.45
82
24.50
EV/EBITx
20.34
18.24
17.42
17.36
17.70
18.16
19.07
21.33
18.89
19.59
22.83
19.07
18.56
48
23.95
FCF yield (avg)%
21.86
23.54
23.87
22.72
20.18
18.91
16.89
19.28
19.24
21.27
26.32
19.24
20.73
77
25.76
FCF margin%
20.80
21.53
21.41
22.08
21.69
22.97
23.28
23.18
20.20
20.06
14.53
22.97
21.61
18
1.754
FCF / Net incomex
1.945
2.019
2.261
2.225
2.533
2.676
2.618
2.956
3.338
3.552
0.703
2.956
2.575
51
6.21
ROIC%
15.96
15.43
13.30
12.81
14.31
13.67
16.66
18.63
19.12
17.55
25.25
17.55
15.69
85
24.32
Return on equity%
27.82
27.44
25.00
26.98
29.69
28.50
30.91
29.59
28.29
29.60
4.41
29.59
28.40
58
8.85
Return on assets%
20.36
22.56
24.66
23.78
24.23
21.48
19.22
19.51
21.57
23.63
3.52
21.48
22.07
43
1.13
EPS¥
0.60
0.67
0.69
0.63
0.58
0.57
0.60
0.54
0.56
0.59
1.24
0.44%
0.81%
—
10.57
EPS growth%
16.51
15.48
14.91
15.45
17.57
18.08
18.96
17.15
14.76
17.15
25.25
17.15
16.83
8
0.82
Bookvalue per sh¥
0.82
0.94
1.08
1.09
1.04
1.10
1.17
1.35
1.40
1.44
0.23
6.74%
5.45%
—
0.26
FCF per share¥
1.12
1.17
1.27
1.39
1.64
1.83
2.10
2.22
2.40
2.85
0.96
11.68%
10.73%
—
1.19
Dividend per sh¥
0.41
0.39
0.35
0.32
0.33
0.29
0.27
0.23
0.22
0.19
0.91
(10.56%)
(7.35%)
—
12.14
Div yield (avg)%
8.49
6.43
9.42
8.58
7.19
8.36
8.98
10.55
7.58
5.32
12.02
8.36
8.43
91
9.58
Payout ratio%
22.56
20.85
21.58
20.85
19.00
21.13
18.88
17.38
18.27
19.31
6.05
18.88
20.08
59
342.1
Shares (diluted)M
307.8
286.9
271.9
311.0
350.1
391.8
359.6
344.0
319.1
308.2
331.7
(2.51%)
(0.51%)
37
19.75
Buyback yield%
12.47
12.19
10.73
12.10
10.45
11.15
13.24
13.93
11.55
9.09
2.55
11.55
11.83
42
1.176
D/E ratiox
1.304
1.374
1.253
1.239
1.142
1.208
1.331
1.408
1.252
1.258
0.224
1.258
1.255
53
48.03
Enterprise value¥M
270.9
269.3
316.9
310.1
313.6
326.4
326.0
367.4
379.7
373.7
196.7
3.57%
4.70%
63
352.6
LT debt¥M
83.22
82.30
90.33
82.89
82.70
91.01
103.4
96.06
104.2
114.9
55.27
6.79%
4.63%
6
Revenue
¥399.4M
2.90%
1.00×
Cost of revenue
¥216.2M
3.10%
1.02×
Operating expenses
¥67.51M
2.40%
0.95×
Return on capital
112.32%
Spread over hurdle
103.64%