87.26
Revenue¥M
234.9
240.2
246.9
250.2
248.1
251.3
255.5
252.5
255.5
254.8
97.72
0.53%
0.76%
12
27.97
Revenue growth%
30.03
32.37
30.63
29.79
27.14
25.40
27.40
24.65
25.51
27.29
12.24
25.51
27.35
42
16.93
Gross margin%
26.77
26.62
27.49
26.40
24.80
24.16
26.70
24.50
27.22
28.73
8.75
26.70
26.66
8
7.98
Operating margin%
18.78
17.25
17.85
19.01
18.95
17.81
16.71
17.16
16.38
16.13
12.20
16.71
17.53
17
17.46
Net margin%
5.43
5.66
7.60
4.69
6.97
6.76
4.62
4.94
3.00
4.20
17.18
4.62
5.19
6
6.438
P/E ratio (avg)x
16.86
18.89
20.17
19.64
18.76
16.91
15.01
14.28
12.73
13.30
25.30
14.28
16.89
9
19.23
EV/EBITx
11.57
11.11
11.28
12.43
13.26
11.61
11.81
12.55
13.06
11.79
33.48
11.81
11.80
53
26.28
FCF yield (avg)%
2.13
0.40
0.40
0.40
1.34
1.64
3.33
5.90
8.72
6.94
14.92
5.90
1.88
66
9.77
FCF margin%
16.67
14.46
11.71
10.47
10.46
9.06
11.35
8.81
8.86
11.84
8.07
9.06
10.91
92
1.782
FCF / Net incomex
0.459
0.432
0.453
0.460
0.403
0.411
0.372
0.336
0.358
0.366
1.775
0.366
0.407
30
12.54
ROIC%
21.27
22.43
20.49
21.49
23.85
24.86
22.77
20.10
17.49
14.69
20.29
20.10
21.38
52
4.47
Return on equity%
4.16
4.80
2.00
2.16
1.92
2.17
3.17
4.80
5.45
4.65
29.22
4.65
3.66
78
21.76
Return on assets%
33.94
35.31
33.62
32.96
33.31
32.43
32.64
33.12
33.04
30.50
20.11
32.64
33.08
57
0.39
EPS¥
0.61
0.53
0.55
0.54
0.59
0.53
0.51
0.54
0.59
0.60
0.43
0.38%
(0.15%)
—
3.29
EPS growth%
13.50
12.36
13.27
14.45
13.24
12.57
11.18
13.39
14.68
14.40
11.16
13.39
13.33
48
0.60
Bookvalue per sh¥
0.91
0.91
0.96
1.04
1.06
1.17
1.13
1.21
1.23
1.32
0.48
4.37%
4.46%
—
0.21
FCF per share¥
0.66
0.72
0.70
0.79
0.81
0.80
0.91
0.91
1.00
1.11
0.79
6.58%
4.32%
—
0.94
Dividend per sh¥
0.83
0.87
0.97
0.86
0.80
0.85
0.80
0.73
0.69
0.75
0.43
(1.22%)
(2.19%)
—
25.31
Div yield (avg)%
17.03
18.00
16.94
18.92
21.24
23.11
24.94
25.93
23.51
23.82
12.73
23.82
22.18
71
23.68
Payout ratio%
4.69
3.57
3.84
3.54
1.26
1.01
0.40
0.40
2.63
2.76
13.51
1.01
2.70
21
144.6
Shares (diluted)M
124.2
135.4
138.4
130.6
130.6
116.3
115.9
111.7
103.9
109.8
144.2
(3.41%)
(1.65%)
63
7.17
Buyback yield%
19.29
22.26
23.35
20.88
19.21
17.70
19.02
18.25
19.16
19.21
9.11
19.02
19.21
7
0.246
D/E ratiox
1.180
1.327
1.456
1.719
2.024
2.018
2.063
2.466
2.883
3.464
1.350
2.466
2.021
61
120.9
Enterprise value¥M
252.8
274.7
281.4
251.8
263.9
243.0
266.8
242.0
230.8
245.9
227.5
(1.41%)
0.13%
82
73.03
LT debt¥M
123.5
134.7
151.0
171.0
172.7
188.6
202.8
197.8
222.4
231.9
185.4
6.06%
6.46%
46
Revenue
¥254.8M
0.76%
1.00×
Cost of revenue
¥154.0M
0.69%
0.99×
Operating expenses
¥50.59M
0.88%
1.01×
Property and equipment
19.87%
Goodwill & intangibles
13.81%
Spread over hurdle
46.02%