173.9
Revenue¥M
657.4
669.2
689.8
721.8
756.8
787.1
816.3
843.3
853.4
881.2
181.6
3.09%
3.27%
79
4.63
Revenue growth%
2.41
0.40
1.70
0.40
1.29
2.92
3.05
5.13
7.01
6.65
4.02
5.13
2.67
50
20.44
Gross margin%
18.68
16.61
14.85
15.32
15.98
15.41
16.43
16.67
16.07
18.03
28.66
16.43
16.25
36
11.77
Operating margin%
18.81
20.19
18.50
15.87
16.93
19.55
21.65
24.39
23.92
25.92
11.12
23.92
19.87
64
7.17
Net margin%
5.03
4.33
5.68
4.40
7.05
5.15
6.67
3.90
2.82
0.40
19.32
3.90
4.71
82
17.32
P/E ratio (avg)x
6.077
6.045
5.670
5.120
4.952
4.507
3.888
3.372
3.592
3.410
23.57
3.592
4.729
61
6.807
EV/EBITx
21.12
20.90
20.74
20.42
17.69
15.15
14.34
12.27
12.91
11.86
20.58
12.91
16.42
88
16.78
FCF yield (avg)%
18.71
18.09
17.73
18.87
19.43
18.80
20.60
22.78
24.65
25.26
9.90
22.78
19.15
5
8.72
FCF margin%
1.54
0.40
0.40
0.40
1.40
1.20
3.88
3.75
4.60
3.71
27.80
3.75
1.47
34
1.679
FCF / Net incomex
1.587
1.502
1.565
1.607
1.739
1.604
1.669
1.873
1.659
1.637
1.652
1.659
1.622
44
12.57
ROIC%
17.26
18.91
19.45
22.19
22.68
19.87
17.60
17.18
15.53
18.08
15.64
17.60
18.49
50
29.18
Return on equity%
22.96
23.63
24.78
22.02
24.97
25.45
25.13
24.09
26.02
28.86
2.93
25.45
24.87
18
26.82
Return on assets%
13.15
13.70
11.18
12.05
9.57
7.13
9.55
10.95
10.76
11.14
17.16
10.76
11.05
58
0.33
EPS¥
0.50
0.51
0.51
0.50
0.46
0.43
0.40
0.40
0.45
0.48
0.34
1.01%
(0.42%)
—
29.57
EPS growth%
21.56
24.16
21.54
23.53
25.95
27.44
25.22
24.49
27.32
27.44
4.31
27.32
24.85
20
0.43
Bookvalue per sh¥
0.29
0.26
0.23
0.25
0.25
0.22
0.22
0.23
0.21
0.21
0.28
(3.19%)
(3.82%)
—
0.15
FCF per share¥
0.57
0.67
0.69
0.68
0.76
0.83
0.96
0.93
1.12
1.26
0.12
10.59%
8.80%
—
0.60
Dividend per sh¥
0.11
0.11
0.11
0.11
0.09
0.09
0.10
0.09
0.10
0.09
0.23
0.21%
(0.96%)
—
15.72
Div yield (avg)%
18.73
19.92
20.08
17.60
17.90
16.90
14.93
17.23
16.79
17.22
5.85
16.90
17.41
76
3.76
Payout ratio%
17.12
14.68
14.48
16.54
14.82
16.29
15.77
18.55
19.51
21.42
10.33
18.55
16.41
57
0.548
Shares (diluted)B
0.623
0.689
0.667
0.728
0.701
0.761
0.864
0.852
0.934
1.022
0.534
7.84%
6.33%
93
21.34
Buyback yield%
5.03
5.77
8.07
8.16
10.45
13.39
13.33
15.31
14.50
15.69
19.20
14.50
11.89
94
1.770
D/E ratiox
0.838
0.777
0.695
0.612
0.527
0.472
0.449
0.438
0.453
0.428
0.964
0.449
0.500
79
534.8
Enterprise value¥M
176.2
191.6
200.7
221.1
225.2
247.6
247.3
264.4
276.4
240.7
388.3
1.34%
2.71%
13
120.5
LT debt¥M
140.5
128.0
118.3
102.8
99.42
102.5
91.11
80.21
71.27
74.07
685.1
(5.72%)
(6.46%)
10
Revenue
¥881.2M
3.27%
1.00×
Cost of revenue
¥489.7M
3.47%
1.02×
Operating expenses
¥193.0M
3.43%
1.01×
Spread over hurdle
25.34%