228.9
Revenue¥M
287.3
294.9
297.0
301.1
306.0
304.7
314.5
321.2
320.8
328.2
251.0
1.41%
1.40%
30
27.91
Revenue growth%
8.67
8.93
10.86
11.95
11.09
12.52
12.03
10.08
11.54
13.69
28.44
12.03
11.31
8
3.35
Gross margin%
0.56
0.40
0.40
0.40
0.40
0.40
1.64
0.40
3.31
3.74
9.95
1.64
0.40
24
25.64
Operating margin%
30.35
32.96
30.08
30.46
33.05
35.66
36.30
34.34
36.23
34.26
14.53
35.66
33.65
52
16.32
Net margin%
15.52
17.80
17.67
14.81
16.39
16.26
16.42
13.63
12.05
12.67
24.31
13.63
15.89
65
8.063
P/E ratio (avg)x
30.70
29.94
30.35
29.53
33.62
32.23
32.25
37.38
42.58
47.94
21.90
37.38
32.24
90
12.32
EV/EBITx
10.38
10.19
11.61
13.16
15.83
17.63
19.32
20.18
20.33
20.48
14.38
20.18
16.73
59
8.09
FCF yield (avg)%
4.54
2.56
5.43
3.96
2.75
5.38
7.76
7.09
8.60
9.07
26.85
7.76
5.41
42
27.14
FCF margin%
5.33
8.16
9.70
10.54
11.20
13.70
15.05
12.07
14.63
16.53
14.93
14.63
11.63
20
1.377
FCF / Net incomex
0.463
0.510
0.493
0.531
0.510
0.561
0.623
0.618
0.609
0.570
0.157
0.609
0.546
32
15.81
ROIC%
20.99
23.36
24.00
24.51
25.70
24.05
25.70
27.93
26.30
23.76
28.49
25.70
24.28
25
19.88
Return on equity%
18.49
20.49
23.07
25.22
25.68
27.47
28.96
29.83
32.53
31.55
20.19
29.83
26.58
54
22.25
Return on assets%
12.03
14.28
13.36
12.99
13.96
11.09
9.25
6.91
5.27
2.62
6.35
6.91
11.56
81
0.30
EPS¥
1.25
1.33
1.30
1.52
1.78
1.74
1.99
2.08
2.31
2.59
0.34
7.72%
9.13%
—
9.38
EPS growth%
18.98
18.69
19.32
19.60
18.68
17.55
17.90
18.69
21.47
19.34
27.44
18.69
18.84
89
0.18
Bookvalue per sh¥
1.14
1.20
1.22
1.43
1.41
1.64
1.94
2.27
2.19
2.50
0.62
12.22%
9.30%
—
0.61
FCF per share¥
1.07
1.04
1.14
1.14
1.14
1.08
1.26
1.34
1.33
1.27
0.42
2.13%
1.29%
—
0.36
Dividend per sh¥
0.84
0.80
0.75
0.79
0.75
0.71
0.75
0.82
0.90
0.90
0.91
3.52%
0.88%
—
7.54
Div yield (avg)%
23.43
22.39
25.06
26.89
29.07
30.19
28.36
26.12
23.93
25.78
29.22
26.12
25.95
33
25.29
Payout ratio%
18.63
20.53
21.28
19.24
19.42
19.24
16.57
15.68
15.81
13.34
4.75
15.81
18.94
82
173.1
Shares (diluted)M
104.0
89.13
92.20
94.87
85.58
76.99
75.97
72.43
65.49
69.32
170.1
(4.13%)
(4.90%)
11
10.49
Buyback yield%
10.27
7.93
7.87
8.59
9.90
8.03
8.33
6.01
8.82
10.35
4.03
8.33
8.46
82
1.225
D/E ratiox
0.420
0.457
0.439
0.388
0.411
0.404
0.369
0.394
0.377
0.370
0.954
0.377
0.399
23
216.8
Enterprise value¥M
265.3
308.5
313.4
328.4
344.5
336.2
345.0
394.1
413.2
406.0
309.0
3.34%
4.10%
66
172.6
LT debt¥M
35.73
39.31
43.22
40.45
36.29
40.50
43.37
45.94
40.49
40.76
43.95
2.35%
0.21%
71
Revenue
¥328.2M
1.40%
1.00×
Cost of revenue
¥172.6M
1.63%
1.02×
Operating expenses
¥41.32M
1.05%
0.97×
Spread over hurdle
10.56%