315.9
Revenue¥M
391.3
398.8
415.0
435.2
442.1
459.0
463.9
482.6
506.7
514.7
351.6
3.08%
2.84%
77
2.19
Revenue growth%
22.39
21.74
24.25
25.42
27.32
28.40
31.03
29.13
27.57
30.00
4.99
29.13
27.44
81
9.50
Gross margin%
16.31
15.48
14.32
13.82
11.16
13.98
13.17
12.02
14.16
15.64
21.24
13.98
14.07
42
24.14
Operating margin%
15.48
14.28
15.99
17.62
17.75
18.43
17.62
20.34
21.23
21.88
13.86
20.34
17.68
27
12.05
Net margin%
10.90
8.15
10.08
11.37
10.51
9.39
6.77
3.98
3.81
3.43
9.28
3.98
8.77
71
34.23
P/E ratio (avg)x
23.62
22.57
26.67
30.91
33.45
37.66
42.29
49.43
53.81
53.14
29.72
49.43
35.56
29
27.78
EV/EBITx
35.04
36.46
37.21
37.95
41.45
43.68
39.95
38.23
36.19
38.02
28.41
38.23
37.99
59
29.91
FCF yield (avg)%
23.98
26.06
23.37
23.32
25.95
27.30
25.79
23.37
23.32
20.61
29.44
23.37
23.68
84
15.89
FCF margin%
24.44
21.85
20.63
18.81
16.84
15.03
14.18
16.07
17.11
19.69
24.36
16.07
17.96
44
0.113
FCF / Net incomex
0.840
1.013
1.199
1.323
1.390
1.451
1.467
1.493
1.537
1.575
0.754
1.493
1.420
64
22.72
ROIC%
11.95
13.49
14.27
15.61
16.56
16.83
14.72
15.44
13.24
10.37
27.98
14.72
14.50
83
7.12
Return on equity%
17.50
14.99
14.66
15.42
17.03
18.11
19.16
17.07
19.17
19.06
18.42
19.06
17.28
37
22.51
Return on assets%
17.18
17.99
17.45
19.55
18.54
18.64
18.36
15.39
12.85
14.15
4.03
15.39
17.72
19
0.30
EPS¥
0.78
0.77
0.88
0.96
0.92
0.90
0.94
1.01
1.11
1.11
0.33
3.82%
4.15%
—
23.45
EPS growth%
31.63
30.15
28.14
28.61
28.00
26.58
27.87
25.68
24.88
26.26
15.79
26.26
27.93
75
0.39
Bookvalue per sh¥
0.66
0.75
0.73
0.85
1.00
1.13
1.21
1.42
1.41
1.63
0.47
10.29%
9.92%
—
0.63
FCF per share¥
0.23
0.21
0.19
0.17
0.18
0.18
0.16
0.17
0.15
0.16
0.47
(2.77%)
(4.39%)
—
0.53
Dividend per sh¥
0.39
0.39
0.42
0.37
0.34
0.29
0.28
0.28
0.27
0.23
0.16
(7.25%)
(5.41%)
—
17.34
Div yield (avg)%
21.38
20.01
21.02
20.27
19.61
18.91
19.15
20.53
22.85
23.40
29.90
20.53
20.40
10
3.10
Payout ratio%
24.19
21.44
22.44
20.41
19.50
18.97
17.39
14.92
16.91
18.80
27.86
17.39
19.24
90
0.701
Shares (diluted)B
0.780
0.847
0.912
0.977
1.032
1.213
1.280
1.451
1.477
1.673
0.681
10.14%
7.84%
63
2.82
Buyback yield%
7.84
6.62
7.92
5.88
3.29
4.89
7.72
9.03
7.09
5.81
14.69
7.09
6.86
56
0.310
D/E ratiox
0.436
0.433
0.392
0.363
0.341
0.369
0.402
0.392
0.414
0.414
1.039
0.402
0.397
42
394.4
Enterprise value¥M
86.14
86.65
93.71
102.9
109.6
118.3
131.9
122.9
112.7
106.2
47.25
(0.62%)
1.57%
37
316.8
LT debt¥M
251.4
280.4
263.2
275.3
250.6
223.4
239.1
227.1
220.1
229.0
366.1
(1.79%)
(0.50%)
10
Revenue
¥514.7M
2.84%
1.00×
Cost of revenue
¥274.5M
2.75%
0.99×
Operating expenses
¥87.84M
3.15%
1.03×
Spread over hurdle
18.65%