168.4
Revenue¥M
254.4
265.8
270.7
274.6
281.0
292.6
294.5
295.1
307.4
321.1
184.1
2.70%
2.45%
7
16.13
Revenue growth%
17.66
19.07
22.07
22.98
23.48
21.91
24.14
22.21
21.64
21.51
12.82
21.91
21.99
39
8.79
Gross margin%
18.09
16.48
18.55
15.92
16.87
15.32
13.24
15.74
17.48
19.43
5.14
15.74
16.68
87
12.21
Operating margin%
24.57
22.42
21.21
19.04
21.62
21.17
19.24
20.87
22.84
20.62
9.66
20.87
21.19
32
24.00
Net margin%
20.79
23.14
23.98
22.82
25.03
27.40
30.03
32.34
31.28
28.67
10.55
30.03
26.22
41
24.69
P/E ratio (avg)x
10.77
10.60
11.12
10.53
9.311
9.600
10.16
10.95
9.797
10.61
35.22
10.16
10.56
61
19.11
EV/EBITx
11.52
11.57
11.78
12.89
13.48
12.07
11.20
11.22
12.28
11.97
13.47
11.97
11.88
89
12.50
FCF yield (avg)%
18.64
18.15
18.76
16.86
19.47
20.49
21.33
23.46
22.26
22.16
15.87
22.16
19.98
89
8.24
FCF margin%
7.18
9.48
11.74
8.75
5.82
7.30
8.01
7.00
9.21
9.70
18.52
8.01
8.38
10
0.180
FCF / Net incomex
0.288
0.267
0.262
0.267
0.245
0.253
0.236
0.224
0.220
0.235
1.073
0.235
0.249
81
18.30
ROIC%
3.34
4.60
1.95
4.47
4.21
7.17
8.46
7.88
8.89
8.55
22.16
8.46
5.88
73
28.22
Return on equity%
24.63
27.35
26.82
27.46
27.29
27.11
25.76
27.38
26.55
27.24
29.33
27.11
27.17
83
24.93
Return on assets%
0.40
0.40
0.40
3.08
5.99
8.71
6.42
4.84
6.76
4.18
9.83
6.42
4.51
80
0.36
EPS¥
0.85
0.88
0.90
0.98
1.08
0.99
1.01
1.03
1.07
1.05
0.38
(0.50%)
2.91%
—
3.62
EPS growth%
4.01
1.92
0.40
0.40
0.40
0.40
3.08
5.53
7.87
8.29
8.85
5.53
2.50
70
0.97
Bookvalue per sh¥
0.53
0.51
0.47
0.48
0.45
0.43
0.40
0.37
0.37
0.37
1.45
(3.63%)
(4.12%)
—
1.41
FCF per share¥
0.65
0.71
0.76
0.74
0.79
0.79
0.79
0.86
0.96
0.94
1.48
3.60%
2.67%
—
0.37
Dividend per sh¥
1.65
1.72
1.58
1.50
1.56
1.56
1.65
1.79
1.61
1.81
0.80
2.97%
2.02%
—
28.70
Div yield (avg)%
20.06
19.30
20.61
20.14
18.83
17.11
18.88
17.97
16.75
17.57
4.78
17.57
18.85
78
25.41
Payout ratio%
11.81
12.30
10.98
12.67
14.36
11.54
11.35
13.89
11.85
10.69
16.72
11.54
11.83
82
172.1
Shares (diluted)M
162.3
182.2
175.9
188.8
170.2
168.8
165.6
176.7
177.4
170.3
173.3
0.01%
0.95%
25
6.17
Buyback yield%
7.13
7.83
5.32
5.58
7.77
10.12
12.21
11.25
8.25
11.05
22.23
11.05
8.04
57
0.497
D/E ratiox
1.284
1.319
1.524
1.439
1.457
1.674
1.670
1.882
1.754
1.853
0.362
1.754
1.597
73
363.1
Enterprise value¥M
334.0
338.1
343.9
327.2
288.3
249.5
249.4
260.4
269.5
236.3
296.0
(3.90%)
(2.93%)
44
89.68
LT debt¥M
354.0
350.6
366.4
376.3
359.6
382.8
351.5
390.9
383.5
398.8
173.0
2.09%
0.83%
46
Revenue
¥321.1M
2.45%
1.00×
Cost of revenue
¥170.2M
2.38%
0.99×
Operating expenses
¥62.94M
2.18%
0.97×
Spread over hurdle
66.57%