109.9
Revenue¥M
244.0
259.2
271.5
293.5
308.8
338.5
368.7
402.1
434.4
466.0
120.6
8.58%
7.56%
66
14.20
Revenue growth%
12.65
10.61
12.00
11.64
8.77
6.64
3.80
6.34
7.43
10.04
19.21
6.64
9.40
10
12.18
Gross margin%
27.55
28.96
30.18
29.59
29.07
31.06
33.98
31.37
29.28
30.11
10.59
31.06
29.85
6
18.87
Operating margin%
1.75
3.40
5.35
6.91
5.38
2.80
5.62
4.81
6.47
6.79
24.30
5.62
5.37
72
19.28
Net margin%
21.66
21.56
22.89
24.03
21.31
23.62
20.75
23.16
22.84
24.37
12.04
23.16
22.87
91
33.52
P/E ratio (avg)x
23.99
24.38
25.13
24.66
25.32
25.16
25.43
26.77
32.08
36.30
31.52
26.77
25.24
29
19.55
EV/EBITx
34.88
38.20
40.54
46.45
45.54
43.96
44.01
45.91
53.25
54.49
30.27
45.91
44.78
73
6.45
FCF yield (avg)%
26.28
24.89
26.05
26.73
24.84
24.64
25.16
26.50
25.95
23.15
24.98
25.16
25.56
71
26.10
FCF margin%
2.10
0.72
0.40
3.19
3.38
1.85
3.16
3.08
3.11
2.40
15.55
3.08
2.74
14
0.552
FCF / Net incomex
1.379
1.444
1.424
1.294
1.426
1.518
1.423
1.540
1.740
1.889
1.375
1.540
1.435
85
19.75
ROIC%
5.50
6.90
5.28
4.04
4.49
6.40
4.57
6.42
5.97
3.88
3.91
5.97
5.39
16
13.23
Return on equity%
6.27
6.52
4.76
5.92
6.07
7.97
8.41
6.13
6.47
9.46
17.69
7.97
6.37
26
19.67
Return on assets%
7.87
5.28
5.71
8.21
8.15
11.02
10.54
9.14
6.57
4.04
24.13
9.14
8.01
15
1.51
EPS¥
4.62
5.23
5.94
6.01
5.94
5.93
6.08
6.04
5.55
5.67
1.66
(0.90%)
1.83%
—
27.76
EPS growth%
0.98
0.40
0.40
0.40
0.40
0.40
2.59
0.40
0.40
2.37
7.18
0.40
0.40
88
1.14
Bookvalue per sh¥
1.60
1.68
1.53
1.66
1.70
1.73
1.84
1.92
2.10
2.24
4.43
5.66%
3.16%
—
4.01
FCF per share¥
1.71
1.46
1.38
1.49
1.57
1.70
1.70
1.65
1.80
1.56
1.71
(0.15%)
(0.21%)
—
3.31
Dividend per sh¥
2.32
2.25
2.30
2.59
2.73
2.65
3.00
3.38
3.51
3.33
4.16
4.06%
5.12%
—
19.73
Div yield (avg)%
8.42
9.26
9.32
8.84
9.85
10.67
7.69
8.65
5.82
7.49
4.02
7.69
8.75
31
20.62
Payout ratio%
5.09
7.50
8.63
8.54
10.95
13.42
15.02
14.61
16.43
19.10
9.86
15.02
12.18
76
84.51
Shares (diluted)M
90.50
92.55
89.23
91.14
104.2
102.6
94.49
92.27
103.9
96.55
85.50
(1.52%)
1.04%
6
18.45
Buyback yield%
17.57
16.91
14.92
12.40
10.89
11.72
10.86
10.17
8.73
9.91
3.72
10.17
11.30
56
1.007
D/E ratiox
1.785
1.887
1.966
1.931
1.875
1.846
1.976
2.071
2.407
2.855
1.705
2.071
1.948
17
434.3
Enterprise value¥M
112.5
111.7
121.4
119.4
132.4
127.5
146.2
169.2
167.4
190.1
79.13
7.50%
6.49%
80
155.2
LT debt¥M
102.4
120.7
119.6
118.5
127.8
135.0
147.9
172.6
185.5
186.0
60.59
7.79%
6.36%
68
Revenue
¥466.0M
7.56%
1.00×
Cost of revenue
¥259.5M
7.92%
1.03×
Operating expenses
¥111.5M
6.87%
0.94×
Spread over hurdle
(1.31%)