503.6
Revenue¥M
316.3
350.4
388.6
415.6
443.4
489.6
527.4
566.1
611.6
671.2
515.2
8.65%
8.79%
31
24.46
Revenue growth%
15.19
13.45
12.49
11.91
13.91
16.34
14.97
12.58
11.86
10.89
6.54
12.58
13.02
14
18.74
Gross margin%
9.30
10.34
13.02
14.34
14.63
14.05
15.56
12.73
11.72
9.55
24.83
12.73
12.87
94
11.44
Operating margin%
17.65
15.36
17.48
16.45
17.16
16.19
14.17
12.05
9.12
11.90
10.48
12.05
15.77
72
11.74
Net margin%
3.45
2.87
1.00
3.56
2.03
4.64
4.44
7.09
5.43
8.32
20.30
5.43
4.00
92
32.19
P/E ratio (avg)x
15.65
15.03
14.88
16.01
16.04
16.31
18.21
19.22
19.70
18.38
29.11
18.38
16.18
58
22.11
EV/EBITx
50.03
58.09
60.25
58.32
58.10
64.74
69.62
75.49
77.90
86.57
16.12
75.49
62.50
72
8.97
FCF yield (avg)%
12.39
10.84
13.61
11.85
10.80
10.30
11.50
12.53
12.32
10.52
16.94
11.50
11.67
11
19.27
FCF margin%
6.20
3.86
3.76
5.07
6.10
3.99
2.53
0.40
0.40
0.40
16.81
0.40
3.81
50
0.272
FCF / Net incomex
0.778
0.736
0.706
0.694
0.643
0.608
0.539
0.511
0.473
0.496
0.284
0.511
0.626
89
3.13
ROIC%
25.07
22.62
24.96
22.45
24.43
22.07
20.09
18.94
17.01
17.14
25.90
18.94
22.26
43
27.35
Return on equity%
27.79
30.10
28.98
31.53
32.97
32.97
34.47
32.31
30.80
28.74
15.41
32.31
31.17
82
7.61
Return on assets%
24.68
26.29
24.41
22.63
25.44
25.27
27.21
26.09
28.63
31.23
4.20
27.21
25.77
43
0.65
EPS¥
1.03
0.89
0.79
0.85
0.92
0.79
0.82
0.75
0.76
0.71
0.72
(5.14%)
(2.91%)
—
7.64
EPS growth%
29.28
32.24
31.76
29.72
26.75
26.74
26.03
23.48
24.60
27.01
10.14
26.03
26.88
33
0.36
Bookvalue per sh¥
1.47
1.64
1.98
2.27
2.23
2.65
3.16
3.15
3.71
3.85
0.38
11.59%
9.97%
—
0.88
FCF per share¥
1.02
1.03
1.19
1.30
1.44
1.66
1.56
1.81
1.91
2.22
1.57
8.95%
8.79%
—
1.04
Dividend per sh¥
0.69
0.80
0.87
1.03
1.02
1.17
1.21
1.20
1.23
1.46
1.34
7.39%
9.81%
—
22.15
Div yield (avg)%
27.76
24.94
22.11
19.55
20.02
18.85
17.93
15.79
13.82
13.06
7.60
15.79
19.20
73
16.44
Payout ratio%
12.16
12.26
14.59
12.66
11.44
10.58
9.29
11.58
13.11
11.00
14.32
11.00
11.87
58
255.5
Shares (diluted)M
196.9
179.5
199.2
202.3
205.0
230.3
213.3
212.5
240.6
261.5
258.8
4.99%
2.31%
67
16.50
Buyback yield%
4.49
1.94
2.64
4.53
6.20
8.36
5.95
5.23
3.95
5.79
14.85
5.79
4.88
31
0.758
D/E ratiox
0.741
0.804
0.909
1.023
0.970
1.121
1.279
1.401
1.332
1.294
1.283
1.294
1.072
59
181.2
Enterprise value¥M
54.36
55.01
57.66
66.86
77.26
89.56
85.06
86.08
93.03
90.09
515.0
3.12%
5.06%
36
559.4
LT debt¥M
298.2
314.1
356.3
345.1
325.1
307.9
357.1
381.5
365.4
347.0
499.4
1.31%
2.70%
29
Revenue
¥671.2M
8.79%
1.00×
Cost of revenue
¥421.7M
8.89%
1.01×
Operating expenses
¥117.1M
8.44%
0.97×
Cash and investments
17.82%
Spread over hurdle
(1.04%)