27.26
Revenue¥M
125.9
126.8
128.6
132.2
134.9
141.3
145.7
149.6
153.2
159.1
27.85
3.35%
2.41%
94
26.24
Revenue growth%
15.15
14.58
12.86
14.90
17.37
16.08
14.46
13.84
11.37
14.26
24.90
14.26
14.52
22
28.89
Gross margin%
32.36
33.16
32.81
31.99
34.97
33.65
34.41
31.49
33.35
33.89
20.06
33.65
33.25
56
24.67
Operating margin%
1.95
1.67
1.99
2.29
3.07
3.78
0.98
1.06
0.40
0.40
15.83
0.98
1.81
82
10.63
Net margin%
19.75
17.13
17.05
16.83
16.19
18.81
16.56
18.36
19.48
16.48
25.32
18.36
17.09
19
10.46
P/E ratio (avg)x
30.42
32.80
33.50
31.47
31.78
34.52
31.24
34.72
35.45
36.26
18.05
34.72
33.15
15
34.55
EV/EBITx
38.11
36.90
38.84
36.19
34.17
33.59
32.63
30.80
31.30
32.86
14.81
32.63
33.88
63
22.16
FCF yield (avg)%
20.36
21.53
21.82
24.47
26.05
23.83
25.76
27.30
27.69
25.79
20.70
25.79
25.11
19
3.93
FCF margin%
20.86
21.53
23.26
24.14
21.19
20.74
22.08
21.38
18.53
15.98
29.07
20.74
21.29
24
1.635
FCF / Net incomex
0.224
0.234
0.230
0.217
0.202
0.209
0.224
0.227
0.252
0.239
0.139
0.227
0.226
54
11.49
ROIC%
0.40
0.40
0.48
0.40
0.40
0.40
0.72
3.30
1.31
0.40
23.03
0.72
0.40
84
5.18
Return on equity%
0.74
0.40
0.40
0.40
1.18
1.00
1.89
4.81
2.71
0.40
8.94
1.89
0.87
55
6.50
Return on assets%
29.07
28.19
29.86
28.72
30.01
31.50
32.29
35.11
35.90
33.62
16.34
33.62
30.76
72
2.07
EPS¥
1.89
1.74
1.93
2.06
2.06
2.10
2.14
2.13
1.98
2.07
2.12
0.14%
1.24%
—
16.16
EPS growth%
28.77
31.42
33.40
34.39
32.92
30.61
30.79
31.17
33.83
35.02
28.55
31.17
32.17
90
1.21
Bookvalue per sh¥
1.68
1.88
2.10
2.39
2.48
2.43
2.75
2.73
2.96
2.83
0.39
2.65%
5.49%
—
1.18
FCF per share¥
0.76
0.85
0.76
0.68
0.75
0.72
0.73
0.82
0.85
0.95
1.02
4.74%
2.56%
—
1.42
Dividend per sh¥
1.60
1.75
2.07
2.24
2.39
2.74
2.61
2.94
2.97
3.21
1.90
6.10%
7.63%
—
9.88
Div yield (avg)%
10.71
10.89
12.09
14.15
12.88
10.88
7.94
9.99
9.34
6.86
8.10
9.34
10.79
30
20.66
Payout ratio%
8.60
8.29
11.09
13.85
16.18
13.84
15.71
16.12
14.77
12.78
20.21
14.77
13.84
7
37.10
Shares (diluted)M
39.54
36.36
40.27
45.21
48.65
46.19
51.17
50.62
49.84
47.23
37.95
(0.59%)
1.58%
28
2.62
Buyback yield%
26.50
28.15
28.54
29.80
27.01
24.44
22.35
23.94
26.62
26.47
25.73
24.44
26.56
81
0.770
D/E ratiox
1.448
1.344
1.470
1.614
1.827
1.893
2.039
1.912
2.161
2.412
1.725
2.039
1.860
66
25.27
Enterprise value¥M
21.40
22.97
24.20
26.77
26.42
29.51
28.09
28.91
27.10
30.04
27.71
2.60%
4.00%
71
144.1
LT debt¥M
51.63
50.24
44.95
45.53
48.61
47.32
50.06
52.04
52.21
48.93
40.14
0.13%
0.09%
18
Revenue
¥159.1M
2.41%
1.00×
Cost of revenue
¥111.4M
2.41%
1.00×
Operating expenses
¥17.89M
1.90%
0.95×
Goodwill & intangibles
16.42%
Spread over hurdle
61.98%