51.78
Revenue¥M
98.30
106.0
113.2
124.1
132.9
146.2
155.3
169.5
179.8
196.2
54.50
8.10%
7.98%
45
22.08
Revenue growth%
12.58
13.68
10.87
10.78
8.97
11.72
12.59
11.25
10.70
8.49
24.87
11.25
11.06
82
17.09
Gross margin%
4.22
6.90
6.79
7.89
7.27
9.15
9.36
11.10
9.03
11.91
21.67
9.36
8.46
62
4.77
Operating margin%
17.07
15.12
12.83
12.71
14.01
13.41
11.77
11.47
9.77
8.55
16.21
11.47
12.77
54
25.10
Net margin%
28.66
28.57
26.61
27.74
30.30
32.68
32.89
30.17
29.11
29.80
20.73
30.17
29.45
76
18.24
P/E ratio (avg)x
10.14
10.76
10.39
9.452
8.561
8.731
9.336
9.276
9.795
10.59
29.49
9.336
9.623
37
8.949
EV/EBITx
32.71
35.68
34.73
35.04
36.69
36.00
37.99
37.33
41.88
45.31
15.17
37.99
36.34
29
4.60
FCF yield (avg)%
5.24
5.84
3.46
6.43
7.72
9.15
6.21
6.87
5.62
6.15
11.62
6.21
6.18
50
2.72
FCF margin%
2.79
3.55
5.59
6.98
4.87
5.09
7.15
5.71
5.51
6.03
10.92
5.71
5.55
42
1.415
FCF / Net incomex
1.160
1.139
1.224
1.340
1.359
1.496
1.585
1.604
1.483
1.336
1.447
1.496
1.350
29
26.08
ROIC%
31.46
30.44
30.19
27.23
28.08
25.59
27.90
26.55
25.09
25.82
7.79
25.82
27.56
84
5.63
Return on equity%
15.39
15.23
16.80
14.40
15.70
15.69
16.25
17.67
19.75
22.17
24.14
17.67
15.97
75
19.33
Return on assets%
12.75
12.82
10.75
7.94
5.60
3.23
1.60
0.40
0.40
0.40
16.17
0.40
4.41
41
0.96
EPS¥
1.19
1.18
1.18
1.25
1.40
1.61
1.65
1.67
1.81
1.97
1.05
7.04%
5.17%
—
11.04
EPS growth%
8.32
8.34
9.20
10.95
13.80
13.07
12.38
13.60
11.53
11.54
17.28
12.38
11.54
69
1.47
Bookvalue per sh¥
0.35
0.40
0.37
0.41
0.39
0.41
0.43
0.48
0.48
0.52
1.11
6.19%
4.20%
—
1.51
FCF per share¥
0.89
0.93
0.89
0.84
0.81
0.79
0.74
0.67
0.70
0.77
1.20
(1.08%)
(2.27%)
—
0.87
Dividend per sh¥
2.26
2.21
2.25
2.19
2.56
2.56
2.64
3.19
3.56
3.71
0.57
7.74%
4.82%
—
3.73
Div yield (avg)%
2.68
5.00
4.85
6.12
7.90
6.93
9.61
11.27
13.65
15.03
5.96
11.27
7.41
87
19.77
Payout ratio%
27.21
28.39
29.27
26.41
26.17
26.28
26.31
26.30
23.42
20.63
28.98
26.28
26.31
53
39.75
Shares (diluted)M
38.82
39.55
37.18
39.57
40.80
36.21
36.80
33.24
30.46
29.30
40.48
(6.41%)
(2.62%)
50
10.67
Buyback yield%
20.55
17.91
20.70
19.69
21.23
18.71
16.61
16.67
19.20
20.32
22.08
18.71
19.45
87
1.190
D/E ratiox
1.370
1.271
1.365
1.284
1.254
1.200
1.151
1.117
1.287
1.241
0.842
1.200
1.263
87
127.1
Enterprise value¥M
94.76
89.28
88.08
81.09
78.10
85.41
76.85
70.20
62.94
56.73
148.8
(6.19%)
(4.28%)
48
153.0
LT debt¥M
25.58
27.48
26.41
28.41
30.05
30.99
28.87
30.17
27.20
25.44
73.74
(3.28%)
0.70%
22
Revenue
¥196.2M
7.98%
1.00×
Cost of revenue
¥105.0M
7.80%
0.98×
Operating expenses
¥25.39M
8.14%
1.01×
Spread over hurdle
52.80%