273.6
Revenue¥M
747.7
778.0
810.8
832.5
852.8
860.2
883.2
905.6
908.1
907.5
303.0
1.25%
2.23%
39
18.62
Revenue growth%
18.28
19.40
18.56
18.43
15.77
18.67
19.70
20.78
21.14
18.41
13.13
19.70
18.61
63
18.37
Gross margin%
21.37
22.00
23.95
25.47
22.61
23.25
20.85
22.92
20.21
22.43
20.39
22.43
22.52
41
7.68
Operating margin%
6.69
5.05
7.47
7.56
5.05
5.59
7.56
7.14
9.98
12.13
29.92
7.56
7.30
13
4.68
Net margin%
19.05
18.98
18.71
16.15
16.97
15.90
16.45
16.27
18.57
15.69
23.34
16.27
16.71
85
34.83
P/E ratio (avg)x
43.32
45.50
49.79
51.23
56.26
62.59
63.02
71.72
74.54
84.59
18.10
71.72
59.43
29
25.63
EV/EBITx
9.555
8.347
9.230
9.249
8.796
9.555
9.825
10.04
10.78
11.08
18.64
10.04
9.555
74
8.55
FCF yield (avg)%
37.21
36.09
34.31
34.28
33.10
32.20
30.38
30.00
29.97
26.99
21.35
30.00
32.65
66
6.07
FCF margin%
5.50
2.52
4.00
3.93
6.41
6.55
5.41
5.02
6.13
3.24
8.93
5.41
5.22
39
0.263
FCF / Net incomex
2.163
2.222
2.495
2.848
3.156
3.657
4.086
4.898
5.385
6.501
1.615
4.898
3.407
29
8.44
ROIC%
22.98
20.60
21.86
21.23
22.47
19.90
18.27
20.20
21.76
23.97
10.90
20.20
21.49
78
6.12
Return on equity%
21.61
22.62
24.99
24.46
23.57
25.95
25.83
25.36
23.49
25.15
12.04
25.36
24.72
62
20.91
Return on assets%
15.53
13.86
13.72
11.32
10.33
11.57
13.98
12.03
14.49
12.51
26.93
12.51
13.12
20
0.74
EPS¥
0.81
0.89
0.94
0.96
0.97
1.08
1.03
0.94
0.87
0.80
0.76
(3.68%)
(0.19%)
—
7.20
EPS growth%
4.83
7.37
4.71
5.13
7.85
8.12
6.82
4.59
3.54
3.21
26.23
4.59
4.98
50
0.41
Bookvalue per sh¥
1.30
1.46
1.40
1.34
1.31
1.26
1.42
1.41
1.53
1.48
0.72
2.34%
1.17%
—
0.77
FCF per share¥
0.79
0.82
0.80
0.72
0.70
0.72
0.66
0.70
0.74
0.80
1.14
2.73%
1.02%
—
0.76
Dividend per sh¥
0.23
0.22
0.25
0.24
0.26
0.26
0.29
0.33
0.36
0.40
1.07
8.80%
5.73%
—
22.45
Div yield (avg)%
28.52
29.95
31.81
34.59
35.24
35.68
35.75
33.99
35.25
38.03
29.78
35.68
34.92
89
26.50
Payout ratio%
27.21
25.23
23.40
22.34
19.63
21.92
23.03
22.30
23.08
20.18
6.25
22.30
22.69
91
243.7
Shares (diluted)M
234.4
225.3
202.9
174.6
151.6
152.6
142.4
135.3
121.5
128.4
233.0
(3.27%)
(5.04%)
69
5.24
Buyback yield%
23.43
24.82
24.69
25.85
24.22
24.67
27.56
26.80
27.74
30.55
4.30
27.56
25.33
75
1.269
D/E ratiox
0.675
0.735
0.743
0.726
0.626
0.571
0.609
0.522
0.565
0.610
0.737
0.571
0.618
53
364.9
Enterprise value¥M
128.7
122.0
138.2
132.1
128.3
140.8
144.0
159.9
165.3
155.9
443.4
3.97%
0.90%
91
0.600
LT debt¥B
0.832
0.926
1.027
1.203
1.225
1.258
1.266
1.396
1.467
1.672
0.281
6.43%
7.85%
54
Revenue
¥907.5M
2.23%
1.00×
Cost of revenue
¥483.0M
2.27%
1.00×
Operating expenses
¥108.2M
2.67%
1.04×
Spread over hurdle
54.07%