181.6
Revenue¥M
140.1
147.8
158.0
162.7
168.5
180.3
187.2
194.8
206.8
221.9
196.2
5.66%
5.09%
75
12.55
Revenue growth%
18.72
20.56
22.21
23.94
26.58
26.02
28.53
25.69
24.96
24.26
16.77
25.69
24.61
35
25.56
Gross margin%
7.80
6.11
5.01
6.13
4.15
2.61
3.85
6.10
6.85
8.55
27.55
6.10
6.11
72
11.95
Operating margin%
14.78
16.49
17.90
20.26
20.72
22.30
24.84
23.62
25.92
25.50
16.66
24.84
21.51
55
28.61
Net margin%
25.44
23.63
23.82
23.93
23.33
24.09
21.98
22.26
20.52
19.80
21.28
21.98
23.48
62
12.09
P/E ratio (avg)x
26.30
25.92
27.79
24.28
23.81
22.05
20.55
19.60
21.17
21.23
34.92
21.17
22.93
69
30.40
EV/EBITx
32.40
36.09
40.02
40.11
42.76
39.70
35.58
37.25
41.77
46.69
7.216
39.70
39.86
30
20.76
FCF yield (avg)%
25.72
26.11
26.94
24.15
25.35
24.79
25.26
23.54
25.48
23.70
29.79
24.79
25.30
15
10.59
FCF margin%
12.60
11.27
13.37
15.32
17.62
19.48
22.19
22.95
25.34
25.01
13.58
22.95
18.55
28
0.498
FCF / Net incomex
0.924
1.014
1.053
1.183
1.313
1.507
1.607
1.590
1.658
1.826
0.671
1.607
1.410
93
29.42
ROIC%
27.96
28.00
25.99
26.84
28.76
25.96
23.17
20.21
20.84
18.93
8.08
20.84
25.97
78
15.23
Return on equity%
34.36
36.62
36.60
34.83
33.56
31.45
30.53
27.97
28.13
30.95
21.01
30.53
32.51
73
25.30
Return on assets%
18.19
17.11
15.13
12.63
11.59
8.69
8.64
9.06
10.59
11.74
25.78
9.06
11.66
82
0.27
EPS¥
1.04
1.15
1.11
1.01
1.00
0.90
0.85
0.77
0.83
0.92
0.30
(1.78%)
(0.91%)
—
3.85
EPS growth%
24.99
23.54
20.62
23.37
21.48
22.46
22.71
21.62
20.56
20.30
3.56
21.62
22.04
87
0.98
Bookvalue per sh¥
0.47
0.47
0.47
0.50
0.45
0.46
0.48
0.48
0.44
0.43
0.84
(1.21%)
(1.46%)
—
0.74
FCF per share¥
0.82
0.96
1.04
1.10
1.14
1.36
1.61
1.60
1.57
1.59
0.15
6.91%
7.32%
—
0.62
Dividend per sh¥
0.65
0.75
0.80
0.83
0.91
0.91
1.03
1.08
1.27
1.40
0.60
9.19%
7.69%
—
6.22
Div yield (avg)%
5.85
8.46
6.77
6.86
6.10
5.64
6.34
8.81
11.07
13.15
15.82
8.81
6.81
91
7.15
Payout ratio%
25.50
23.97
25.70
22.79
24.48
24.85
23.39
21.08
19.69
18.09
13.74
21.08
23.68
17
160.4
Shares (diluted)M
235.4
258.9
284.6
319.3
308.8
309.6
296.2
315.1
336.4
382.2
159.0
4.36%
4.47%
26
4.85
Buyback yield%
25.69
25.53
25.53
26.16
25.25
26.56
26.81
25.97
27.00
26.05
10.64
26.56
26.01
17
0.741
D/E ratiox
0.905
0.943
0.890
0.942
0.891
0.877
0.884
0.897
0.837
0.877
1.674
0.877
0.890
5
248.5
Enterprise value¥M
206.1
209.5
224.7
234.8
211.7
187.7
175.2
154.5
154.6
159.1
190.9
(5.56%)
(2.19%)
73
170.5
LT debt¥M
161.9
157.6
168.2
180.2
154.4
161.9
150.6
154.9
144.1
127.2
72.66
(3.80%)
(1.94%)
36
Revenue
¥221.9M
5.09%
1.00×
Cost of revenue
¥140.6M
5.38%
1.03×
Operating expenses
¥26.63M
4.66%
0.96×
Goodwill & intangibles
16.87%
Spread over hurdle
(0.16%)