26.65
Revenue¥M
25.46
26.30
27.80
29.22
31.10
32.99
34.94
36.30
38.54
40.28
28.35
5.30%
5.18%
46
22.31
Revenue growth%
7.27
6.48
7.90
6.43
5.01
7.13
7.15
4.67
2.61
2.60
9.74
4.67
6.46
53
12.98
Gross margin%
18.82
21.42
20.47
21.03
21.88
19.91
18.35
16.02
17.04
15.31
25.28
17.04
19.37
73
15.09
Operating margin%
11.28
10.39
9.84
7.75
10.04
9.22
11.42
10.40
12.95
13.30
9.10
11.42
10.39
71
23.42
Net margin%
0.40
0.40
1.76
4.31
6.05
7.12
7.44
9.26
7.16
5.74
2.33
7.16
5.89
43
30.97
P/E ratio (avg)x
12.55
12.11
10.99
10.67
9.501
9.816
10.73
10.21
9.369
9.784
8.468
9.816
10.44
85
21.60
EV/EBITx
10.27
11.08
13.14
14.52
15.03
15.52
18.36
19.23
18.36
17.89
29.58
18.36
15.27
94
14.68
FCF yield (avg)%
1.86
4.36
2.75
3.44
1.63
4.35
3.13
2.83
3.79
4.46
7.71
3.79
3.29
70
9.64
FCF margin%
26.27
25.51
26.87
26.33
24.48
26.10
24.49
24.37
23.32
25.96
22.57
24.49
25.74
83
1.183
FCF / Net incomex
0.913
0.895
0.892
0.784
0.768
0.832
0.808
0.815
0.723
0.640
1.462
0.808
0.812
65
23.98
ROIC%
10.65
13.50
14.40
12.12
10.49
9.19
8.72
9.53
12.11
14.89
10.05
9.53
11.38
77
19.42
Return on equity%
28.47
27.79
29.75
28.35
30.39
32.71
29.92
31.79
34.59
34.04
16.10
32.71
30.16
80
21.12
Return on assets%
8.96
8.67
6.40
5.36
6.49
6.06
4.44
2.99
0.40
0.90
9.04
2.99
5.71
25
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
4.23%
5.75%
—
6.49
EPS growth%
20.39
17.88
19.40
19.61
20.09
20.69
19.93
22.35
22.29
19.51
17.51
20.69
20.01
24
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
(0.04%)
1.86%
—
0.01
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
1.33%
(1.32%)
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
2.90%
3.05%
—
4.50
Div yield (avg)%
23.95
26.64
24.30
25.22
24.38
22.60
23.77
21.60
19.69
19.41
14.23
21.60
23.86
72
15.40
Payout ratio%
16.45
15.35
18.23
18.81
16.90
16.58
14.21
13.56
14.72
15.09
22.01
14.72
15.90
29
1.993
Shares (diluted)B
1.791
1.691
1.732
1.650
1.433
1.386
1.300
1.223
1.182
1.100
1.923
(5.15%)
(4.44%)
26
12.12
Buyback yield%
31.45
29.31
31.58
29.45
27.74
29.71
28.58
30.61
28.47
29.36
8.98
29.36
29.40
61
0.752
D/E ratiox
0.666
0.680
0.692
0.748
0.676
0.629
0.566
0.517
0.547
0.514
1.652
0.547
0.648
36
20.58
Enterprise value¥M
2.870
3.172
3.569
4.270
4.577
5.018
5.637
6.132
6.885
6.739
4.216
8.04%
10.23%
95
7.454
LT debt¥M
24.29
23.33
24.06
21.32
19.07
16.89
15.53
16.94
17.27
19.26
16.68
0.20%
(3.07%)
68
Revenue
¥40.28M
5.18%
1.00×
Cost of revenue
¥26.68M
5.10%
0.99×
Operating expenses
¥5.313M
5.56%
1.04×
Spread over hurdle
16.61%