717.3
Revenue¥M
557.1
574.1
609.2
629.7
649.9
670.8
700.5
726.3
760.6
789.1
745.9
3.96%
3.95%
8
9.18
Revenue growth%
21.34
19.78
21.49
18.75
17.31
19.78
21.80
21.16
18.32
20.01
28.38
20.01
19.90
31
21.03
Gross margin%
13.65
12.27
9.30
11.40
13.92
13.62
10.84
11.09
12.09
13.61
20.91
12.09
12.18
27
26.02
Operating margin%
17.38
16.16
13.69
13.36
15.31
12.85
10.28
8.58
7.64
9.55
11.05
9.55
13.10
22
5.00
Net margin%
3.81
3.10
2.99
0.40
0.40
0.40
3.08
5.84
4.11
3.37
20.31
3.37
3.09
51
23.76
P/E ratio (avg)x
28.30
30.49
29.31
30.76
34.31
34.31
33.20
30.86
27.66
28.55
16.24
30.86
30.62
24
24.21
EV/EBITx
6.598
6.023
5.739
5.477
5.822
5.192
5.549
5.368
5.899
6.296
17.68
5.549
5.781
65
5.15
FCF yield (avg)%
25.73
27.79
28.54
30.93
32.58
32.35
32.22
32.30
33.06
31.99
9.13
32.30
32.11
65
3.33
FCF margin%
19.25
16.31
19.16
16.38
14.62
13.12
13.70
16.37
18.96
19.24
4.76
16.37
16.37
59
0.748
FCF / Net incomex
1.986
1.903
2.100
2.364
2.612
2.593
2.456
2.718
2.580
2.698
1.253
2.593
2.518
88
3.83
ROIC%
25.43
24.22
23.33
21.85
23.58
24.00
26.95
23.97
23.92
26.50
17.16
24.00
23.99
86
14.06
Return on equity%
32.11
31.43
31.18
33.18
34.28
31.54
28.56
28.15
29.18
30.48
5.90
29.18
31.31
86
19.62
Return on assets%
8.09
7.42
6.35
7.23
5.59
4.53
3.58
4.74
5.42
5.08
22.44
4.74
5.50
81
0.79
EPS¥
1.15
1.13
1.05
1.07
1.06
1.01
0.95
0.94
0.91
0.97
0.84
(1.65%)
(0.56%)
—
11.89
EPS growth%
9.67
7.90
6.79
3.81
2.41
1.45
2.15
1.12
2.63
2.26
15.93
2.15
2.52
64
0.89
Bookvalue per sh¥
1.31
1.45
1.42
1.30
1.37
1.35
1.41
1.36
1.44
1.28
1.26
(1.36%)
0.49%
—
0.89
FCF per share¥
1.19
1.25
1.26
1.19
1.36
1.50
1.57
1.51
1.71
1.60
0.68
3.33%
3.25%
—
0.79
Dividend per sh¥
1.06
1.14
1.18
1.18
1.33
1.40
1.36
1.55
1.66
1.60
0.39
3.84%
4.24%
—
8.46
Div yield (avg)%
8.81
8.26
10.46
11.25
11.46
10.96
9.99
10.55
10.08
9.02
25.43
10.08
10.27
49
18.15
Payout ratio%
12.27
14.31
14.29
16.42
15.81
14.22
13.40
15.89
14.42
15.94
12.11
14.42
14.36
57
147.8
Shares (diluted)M
127.8
122.1
108.8
95.94
100.1
95.09
92.35
82.01
86.77
76.79
152.4
(5.17%)
(6.20%)
48
20.43
Buyback yield%
21.06
19.53
22.26
22.73
23.56
22.38
24.15
23.78
20.89
22.46
27.54
22.46
22.42
22
0.674
D/E ratiox
0.867
0.884
0.976
0.998
1.116
1.076
1.211
1.282
1.456
1.441
0.644
1.282
1.096
52
734.5
Enterprise value¥M
513.8
481.4
526.9
561.3
593.4
620.6
671.5
735.6
666.6
688.6
731.3
3.02%
2.87%
35
327.3
LT debt¥M
303.3
285.3
280.9
272.1
278.4
298.7
277.7
239.2
252.2
239.2
218.1
(2.99%)
(3.33%)
30
Revenue
¥789.1M
3.95%
1.00×
Cost of revenue
¥544.5M
4.00%
1.00×
Operating expenses
¥140.6M
4.52%
1.06×
Spread over hurdle
17.05%