73.03
Revenue¥M
138.7
152.4
168.4
185.8
201.6
218.7
238.9
259.1
277.3
304.3
81.22
8.59%
8.90%
93
20.61
Revenue growth%
32.23
33.28
32.29
33.80
35.63
38.01
40.53
39.30
39.44
41.47
27.72
39.44
36.82
25
26.21
Gross margin%
27.74
25.88
26.20
26.11
26.55
28.46
31.06
29.15
29.80
27.12
3.88
29.15
27.43
14
15.73
Operating margin%
5.87
8.03
7.84
8.84
10.14
11.95
13.49
14.92
13.13
14.02
23.78
13.49
11.05
92
5.34
Net margin%
30.50
31.88
29.33
28.98
30.79
28.01
28.06
27.31
28.73
27.67
16.85
28.01
28.85
31
18.32
P/E ratio (avg)x
31.22
34.98
34.64
36.49
35.31
36.65
37.02
40.91
41.55
38.65
23.47
38.65
36.57
35
12.28
EV/EBITx
12.70
11.67
12.38
11.41
10.20
10.13
8.999
8.073
7.849
7.072
37.93
8.073
10.16
60
21.06
FCF yield (avg)%
8.55
9.02
7.82
7.54
7.76
9.46
9.93
12.75
14.35
13.59
22.50
12.75
9.24
31
20.47
FCF margin%
18.98
17.43
19.18
16.74
15.67
17.25
18.64
19.34
19.26
21.06
6.16
19.26
18.81
56
1.129
FCF / Net incomex
2.629
2.973
3.460
3.392
3.488
3.496
3.489
3.653
3.898
4.064
1.256
3.653
3.489
26
10.72
ROIC%
22.42
23.85
23.21
24.02
25.35
22.78
20.59
20.48
21.50
24.40
4.69
21.50
23.00
89
20.83
Return on equity%
20.12
17.45
14.77
16.23
16.78
14.55
15.20
16.48
14.05
12.16
8.61
14.55
15.72
81
11.95
Return on assets%
15.24
16.58
16.09
15.15
14.75
14.17
17.12
17.22
15.03
12.71
15.13
15.03
15.20
41
0.69
EPS¥
0.34
0.37
0.39
0.40
0.46
0.48
0.58
0.64
0.71
0.82
0.71
12.06%
9.13%
—
7.07
EPS growth%
26.21
23.28
23.27
21.05
19.06
20.28
19.60
20.31
17.67
15.74
7.10
19.60
20.30
62
0.29
Bookvalue per sh¥
0.96
0.91
0.94
0.98
0.97
0.98
0.94
0.90
1.02
0.95
0.46
(0.31%)
0.65%
—
0.75
FCF per share¥
0.78
0.84
0.91
0.95
0.83
0.81
0.77
0.74
0.78
0.68
0.86
(4.03%)
(2.33%)
—
0.61
Dividend per sh¥
0.98
0.91
0.91
0.89
0.85
0.93
1.03
0.91
0.88
0.80
0.30
(1.36%)
(1.10%)
—
15.52
Div yield (avg)%
19.41
16.45
16.57
15.46
16.43
18.84
20.78
20.18
22.68
19.91
20.94
20.18
19.13
78
11.15
Payout ratio%
24.66
24.79
25.71
27.78
25.63
22.73
22.47
23.24
22.67
25.09
6.67
22.73
24.72
49
422.0
Shares (diluted)M
428.2
401.9
431.2
460.9
428.9
461.4
457.6
517.8
486.6
468.1
433.0
1.76%
0.05%
19
20.00
Buyback yield%
9.74
9.06
10.41
9.82
11.58
13.68
12.57
11.51
10.27
12.44
25.48
12.44
10.96
9
0.928
D/E ratiox
0.386
0.434
0.487
0.454
0.425
0.407
0.435
0.392
0.392
0.386
0.781
0.392
0.416
54
193.6
Enterprise value¥M
106.7
101.3
103.7
113.1
110.1
101.8
90.13
91.69
87.00
79.82
53.94
(6.24%)
(3.66%)
50
135.7
LT debt¥M
139.0
135.0
146.1
156.9
162.7
146.5
162.7
161.1
158.5
170.5
110.3
0.94%
2.94%
10
Revenue
¥304.3M
8.90%
1.00×
Cost of revenue
¥193.0M
8.59%
0.97×
Operating expenses
¥68.37M
9.52%
1.06×
Spread over hurdle
(0.46%)