68.59
Revenue¥M
369.0
378.5
394.6
409.2
423.3
435.5
456.1
483.7
492.5
517.3
70.54
4.09%
3.74%
61
15.59
Revenue growth%
7.58
5.43
2.72
3.04
2.77
5.06
4.22
1.34
1.20
0.40
20.12
1.34
2.91
22
10.83
Gross margin%
17.17
18.71
17.90
20.35
21.75
20.11
22.16
23.20
21.16
19.38
2.61
21.16
20.23
18
21.57
Operating margin%
27.04
29.63
27.77
30.67
30.32
28.63
30.52
30.17
27.93
30.35
14.98
30.17
29.90
89
5.43
Net margin%
7.54
4.73
5.29
5.39
6.52
5.36
3.19
5.64
6.61
9.07
3.45
5.64
5.51
17
11.43
P/E ratio (avg)x
34.94
36.45
41.71
43.85
50.42
53.22
59.59
69.15
76.30
90.11
33.92
69.15
51.82
76
33.46
EV/EBITx
25.49
24.73
22.11
21.86
22.62
22.19
18.91
20.11
19.51
19.73
35.84
19.73
21.99
60
17.29
FCF yield (avg)%
4.81
3.99
1.49
3.67
3.33
4.72
2.53
4.44
5.36
7.20
11.67
4.72
4.21
86
20.41
FCF margin%
28.39
30.63
33.24
35.54
33.13
32.68
31.48
33.01
32.66
34.82
27.08
32.68
32.84
60
0.119
FCF / Net incomex
0.981
0.985
0.972
1.023
0.997
1.031
1.038
1.011
1.021
1.162
1.723
1.031
1.016
21
28.25
ROIC%
22.63
22.38
23.34
24.72
27.02
26.58
24.64
22.83
20.49
21.92
6.41
22.83
23.08
12
26.93
Return on equity%
10.14
8.10
6.40
6.27
4.25
3.75
2.61
0.40
2.29
0.67
2.64
2.29
4.00
52
26.54
Return on assets%
31.48
32.48
32.11
33.88
35.75
37.09
36.62
36.68
36.01
35.00
25.59
36.62
35.38
42
0.42
EPS¥
1.09
1.24
1.13
1.18
1.19
1.18
1.26
1.30
1.38
1.31
0.44
1.99%
2.67%
—
8.11
EPS growth%
15.44
15.74
17.79
16.93
17.51
16.99
18.18
17.69
18.56
21.37
10.75
18.18
17.60
13
0.50
Bookvalue per sh¥
0.92
0.99
0.91
0.96
0.98
0.87
0.85
0.79
0.83
0.89
0.37
(1.85%)
0.22%
—
1.41
FCF per share¥
1.84
1.74
1.92
2.06
2.30
2.58
2.83
3.08
3.16
2.98
0.33
5.31%
6.01%
—
0.96
Dividend per sh¥
0.96
1.14
1.36
1.36
1.46
1.66
1.81
1.85
2.21
2.44
1.37
10.79%
9.43%
—
15.10
Div yield (avg)%
2.64
2.25
2.57
5.55
2.83
5.32
6.57
6.46
6.52
7.67
24.50
6.52
5.44
61
29.56
Payout ratio%
22.86
23.34
22.61
24.93
25.22
23.50
24.35
24.97
27.63
28.03
29.76
24.97
24.64
10
267.6
Shares (diluted)M
395.6
440.5
447.3
438.2
445.0
491.9
464.7
434.2
473.2
500.9
253.4
2.39%
3.58%
31
18.82
Buyback yield%
13.59
10.68
12.67
9.71
9.90
11.86
10.24
10.40
11.35
11.58
23.73
11.35
11.02
42
0.201
D/E ratiox
1.460
1.600
1.623
1.611
1.758
1.953
2.185
2.183
2.331
2.210
1.654
2.185
1.856
51
48.35
Enterprise value¥M
176.8
176.1
203.7
193.8
217.9
256.2
266.0
260.2
302.0
332.2
232.3
8.80%
7.90%
62
360.3
LT debt¥M
159.6
137.4
141.2
148.9
151.3
151.1
141.8
139.5
126.2
117.2
73.80
(4.97%)
(3.66%)
62
Revenue
¥517.3M
3.74%
1.00×
Cost of revenue
¥278.6M
3.59%
0.99×
Operating expenses
¥130.0M
3.98%
1.02×
Spread over hurdle
(4.67%)