91.23
Revenue¥M
354.8
369.9
397.9
413.9
437.7
453.6
478.9
514.6
530.2
548.3
99.15
4.61%
5.02%
15
16.37
Revenue growth%
13.61
15.07
18.06
19.48
21.42
19.43
19.11
18.57
16.42
15.98
8.20
18.57
18.31
91
9.71
Gross margin%
21.62
21.58
22.89
22.19
23.52
22.48
20.08
18.52
21.48
20.58
21.93
20.58
21.60
67
15.80
Operating margin%
21.51
18.85
18.22
16.36
13.60
13.18
12.56
12.98
15.09
13.77
13.24
13.18
14.43
15
22.25
Net margin%
4.99
3.47
2.29
1.98
4.79
3.76
3.05
5.63
3.38
6.31
24.09
3.76
3.61
79
19.08
P/E ratio (avg)x
21.76
21.45
22.54
22.06
22.79
23.19
24.31
24.33
26.94
25.61
23.02
24.33
22.99
77
34.19
EV/EBITx
16.77
19.37
21.76
25.03
26.95
31.71
35.29
42.52
41.79
48.93
30.99
41.79
29.33
56
5.87
FCF yield (avg)%
32.51
31.78
34.17
36.98
39.67
42.34
44.33
41.99
44.76
45.06
23.69
44.33
40.83
29
14.01
FCF margin%
12.00
14.18
14.05
16.61
13.75
14.51
15.05
15.22
15.36
13.43
23.70
15.05
14.35
93
0.694
FCF / Net incomex
1.547
1.698
1.490
1.380
1.286
1.257
1.268
1.375
1.423
1.359
1.260
1.359
1.377
83
11.70
ROIC%
33.14
31.44
33.88
36.38
36.36
35.30
36.87
37.90
38.34
40.75
28.73
37.90
36.37
51
2.59
Return on equity%
24.40
24.96
27.76
24.95
23.15
20.54
17.69
16.66
17.74
19.54
24.10
17.74
21.84
50
10.87
Return on assets%
19.26
18.81
17.52
19.94
22.14
22.46
20.91
18.68
16.68
15.17
29.06
18.68
19.04
30
1.30
EPS¥
0.38
0.33
0.29
0.29
0.31
0.34
0.34
0.34
0.36
0.38
1.36
4.25%
0.22%
—
25.93
EPS growth%
21.80
24.27
22.52
23.85
23.07
22.44
19.52
18.50
21.08
19.35
8.84
19.52
22.12
49
0.93
Bookvalue per sh¥
0.25
0.27
0.25
0.25
0.24
0.25
0.23
0.22
0.21
0.20
0.30
(3.48%)
(3.33%)
—
0.22
FCF per share¥
0.41
0.40
0.43
0.43
0.37
0.37
0.39
0.36
0.32
0.28
0.77
(5.23%)
(4.66%)
—
1.32
Dividend per sh¥
0.91
0.88
0.78
0.68
0.58
0.63
0.55
0.49
0.44
0.39
0.80
(7.78%)
(7.72%)
—
28.00
Div yield (avg)%
22.27
20.08
21.12
19.71
22.69
20.08
22.25
24.92
24.08
22.46
20.78
22.46
22.26
19
26.53
Payout ratio%
7.11
7.32
6.43
5.67
6.14
7.45
7.66
8.50
8.57
6.64
16.70
7.66
7.22
36
362.9
Shares (diluted)M
524.1
509.9
535.5
601.4
641.5
676.6
716.0
739.0
787.5
889.7
361.8
6.76%
6.98%
74
22.33
Buyback yield%
27.35
26.27
27.52
30.06
29.52
32.14
31.55
30.39
33.24
30.72
25.58
31.55
30.23
66
1.464
D/E ratiox
1.460
1.484
1.412
1.404
1.418
1.303
1.410
1.394
1.270
1.422
0.363
1.394
1.411
82
257.3
Enterprise value¥M
306.4
299.1
321.5
294.2
284.4
265.1
267.9
279.9
274.4
299.6
331.6
1.05%
(0.67%)
41
396.0
LT debt¥M
74.99
66.33
70.30
65.32
61.00
60.26
65.55
70.49
63.06
68.25
165.8
2.27%
(0.36%)
76
Revenue
¥548.3M
5.02%
1.00×
Cost of revenue
¥352.9M
4.67%
0.97×
Operating expenses
¥123.9M
5.63%
1.06×
Spread over hurdle
(2.96%)