378.5
Revenue¥M
405.6
426.9
452.1
468.2
497.4
533.8
561.9
600.0
633.6
656.8
421.2
5.72%
5.32%
72
22.03
Revenue growth%
26.64
27.62
25.37
24.83
26.48
27.47
28.85
27.67
24.81
24.81
22.87
27.47
26.56
60
10.32
Gross margin%
19.61
18.46
19.92
21.21
22.12
21.35
24.27
23.12
20.96
21.24
23.84
21.35
21.22
85
10.45
Operating margin%
16.02
18.48
17.04
16.88
15.01
13.85
14.80
14.85
15.37
12.61
20.69
14.80
15.19
57
29.37
Net margin%
19.62
22.24
24.32
23.74
24.50
25.17
23.79
26.61
25.75
25.57
2.30
25.57
24.41
34
37.29
P/E ratio (avg)x
19.23
20.34
22.75
23.90
24.31
28.26
27.66
30.91
31.86
34.92
9.533
30.91
25.99
43
20.65
EV/EBITx
22.08
25.09
28.25
33.76
36.40
41.59
42.80
48.35
57.00
55.57
11.30
48.35
38.99
34
14.55
FCF yield (avg)%
36.36
33.37
34.42
34.99
34.64
34.50
34.43
35.82
34.12
32.83
6.34
34.43
34.47
88
14.81
FCF margin%
31.33
31.36
30.03
27.08
28.86
28.54
27.56
29.99
31.21
30.19
23.83
29.99
30.01
32
0.397
FCF / Net incomex
0.191
0.208
0.244
0.241
0.243
0.264
0.270
0.283
0.332
0.381
0.465
0.283
0.254
19
15.96
ROIC%
20.05
20.61
21.91
20.28
18.80
21.53
22.61
22.10
20.78
19.73
16.20
21.53
20.69
69
26.03
Return on equity%
17.22
14.74
16.62
16.09
14.54
13.43
13.81
13.59
13.03
12.91
5.60
13.43
14.18
38
20.79
Return on assets%
0.77
0.40
1.47
2.85
5.22
4.51
6.34
7.32
6.44
6.82
23.24
6.44
4.87
38
0.51
EPS¥
1.38
1.28
1.44
1.41
1.54
1.52
1.68
1.81
1.88
1.86
0.56
3.79%
2.15%
—
23.29
EPS growth%
7.13
5.62
4.21
4.30
5.33
7.60
8.76
9.85
11.32
10.36
7.69
9.85
7.37
77
0.60
Bookvalue per sh¥
2.56
2.37
2.73
2.77
2.82
2.69
3.05
3.34
3.27
3.07
1.94
1.72%
2.56%
—
2.62
FCF per share¥
1.71
1.63
1.55
1.68
1.66
1.56
1.66
1.57
1.63
1.46
2.45
(2.48%)
(2.28%)
—
2.29
Dividend per sh¥
2.70
3.21
3.54
3.91
4.12
4.41
5.03
4.94
5.95
5.86
2.44
7.29%
7.91%
—
15.22
Div yield (avg)%
3.84
5.52
5.50
2.54
1.69
0.40
2.76
0.40
0.40
1.68
25.25
0.40
2.11
62
15.88
Payout ratio%
29.02
27.49
26.79
28.69
31.65
34.17
37.14
35.44
32.94
30.99
7.46
34.17
31.32
49
137.8
Shares (diluted)M
170.7
169.6
172.3
163.6
164.0
189.8
181.8
191.3
182.2
179.0
139.8
1.77%
1.59%
31
25.94
Buyback yield%
4.49
5.48
8.22
8.33
10.87
13.61
15.03
14.95
15.58
18.57
3.07
15.03
12.24
26
0.855
D/E ratiox
0.660
0.573
0.605
0.627
0.661
0.689
0.653
0.583
0.573
0.523
0.870
0.583
0.616
79
323.3
Enterprise value¥M
296.2
281.6
271.0
255.4
260.6
247.0
230.9
231.6
242.3
239.7
181.4
(1.66%)
(2.59%)
67
52.76
LT debt¥M
477.6
483.3
514.7
529.4
481.9
523.7
493.2
530.4
465.7
406.5
543.1
(3.35%)
(1.50%)
63
Revenue
¥656.8M
5.32%
1.00×
Cost of revenue
¥459.8M
5.34%
1.00×
Operating expenses
¥83.34M
6.11%
1.08×
Goodwill & intangibles
13.38%
Spread over hurdle
(0.63%)