96.54
Revenue¥M
89.30
94.41
101.9
107.5
115.2
120.2
125.7
133.7
139.9
147.3
101.6
5.03%
5.81%
79
29.46
Revenue growth%
0.40
0.40
0.99
1.94
4.17
2.81
1.05
0.40
1.10
2.22
4.86
1.10
1.08
8
12.56
Gross margin%
29.87
28.82
26.18
25.53
26.93
25.18
23.12
23.13
26.10
27.99
23.83
25.18
26.14
76
10.73
Operating margin%
28.00
28.97
30.20
29.99
31.87
30.52
29.44
31.60
32.90
35.00
27.42
31.60
30.36
30
9.14
Net margin%
18.48
16.90
19.40
19.65
19.52
19.75
19.03
16.87
19.52
19.43
19.60
19.43
19.42
71
17.20
P/E ratio (avg)x
24.32
20.80
19.21
20.25
21.92
23.44
20.56
18.15
16.60
14.77
24.64
18.15
20.40
9
6.759
EV/EBITx
27.26
30.85
33.92
33.97
35.83
36.35
39.58
47.30
45.87
46.20
7.582
45.87
36.09
92
3.85
FCF yield (avg)%
27.13
24.95
26.47
27.21
26.32
27.23
30.14
29.90
31.93
29.66
8.04
29.90
27.22
11
9.58
FCF margin%
13.32
14.74
16.18
14.09
15.60
17.28
18.95
19.13
16.28
15.27
11.55
17.28
15.89
16
0.902
FCF / Net incomex
0.634
0.635
0.725
0.729
0.829
0.807
0.940
0.904
0.934
0.940
0.407
0.934
0.818
55
6.90
ROIC%
18.97
16.97
14.94
15.27
16.22
14.74
11.77
10.85
8.18
6.18
3.73
10.85
14.84
90
12.47
Return on equity%
16.72
14.49
15.22
17.49
15.65
17.74
18.47
20.30
22.80
21.62
3.78
20.30
17.61
73
5.14
Return on assets%
25.42
23.25
23.54
23.18
25.12
27.91
28.30
29.79
27.83
29.40
21.97
28.30
26.62
48
1.97
EPS¥
2.42
2.60
2.85
2.95
2.88
3.33
3.33
3.84
3.80
4.15
2.01
7.60%
6.58%
—
13.52
EPS growth%
15.05
12.19
12.42
11.45
11.10
11.63
13.83
12.43
15.00
14.10
28.58
13.83
12.43
87
1.12
Bookvalue per sh¥
0.56
0.58
0.65
0.75
0.85
0.98
0.93
1.00
1.13
1.26
1.23
8.20%
8.51%
—
1.18
FCF per share¥
0.47
0.53
0.59
0.57
0.58
0.65
0.63
0.63
0.65
0.72
1.09
4.41%
5.45%
—
1.69
Dividend per sh¥
1.89
1.81
1.73
1.74
1.64
1.76
1.87
1.93
1.99
2.10
1.39
5.14%
0.92%
—
17.47
Div yield (avg)%
13.20
10.98
9.72
8.58
6.34
6.27
4.61
6.68
7.45
9.01
6.87
6.68
8.01
83
16.73
Payout ratio%
38.90
41.15
40.62
41.44
44.20
42.44
43.68
46.42
49.31
50.30
18.05
46.42
43.06
71
62.55
Shares (diluted)M
62.91
62.42
66.86
63.64
62.67
64.63
57.28
60.24
63.43
68.57
63.39
1.82%
1.18%
20
10.27
Buyback yield%
8.90
8.94
6.08
3.62
3.16
1.83
0.40
0.40
0.40
0.84
26.67
0.40
2.50
29
1.020
D/E ratiox
0.290
0.337
0.342
0.385
0.397
0.396
0.398
0.452
0.474
0.548
0.784
0.452
0.396
35
171.8
Enterprise value¥M
23.80
27.26
27.83
28.35
29.96
32.17
34.75
39.23
44.54
46.04
121.4
8.97%
7.84%
70
40.14
LT debt¥M
104.4
101.6
116.2
106.8
117.8
121.3
138.2
127.0
144.2
150.1
10.55
4.98%
4.95%
6
Revenue
¥147.3M
5.81%
1.00×
Cost of revenue
¥81.78M
5.85%
1.00×
Operating expenses
¥21.32M
6.07%
1.02×
Cash and investments
18.43%
Spread over hurdle
11.54%