8.640
Revenue¥M
6.238
6.387
6.528
6.880
7.126
7.380
7.667
8.020
8.459
8.665
9.268
3.99%
3.61%
72
28.36
Revenue growth%
13.37
13.80
11.29
10.62
7.84
6.44
3.83
4.38
3.26
1.65
29.19
3.83
7.14
70
22.22
Gross margin%
23.42
24.80
22.23
25.05
25.80
28.37
25.48
25.34
25.02
23.17
8.89
25.34
25.03
65
7.63
Operating margin%
15.41
13.21
14.90
15.97
15.57
13.16
12.26
12.69
13.42
12.87
24.96
12.87
13.31
80
18.25
Net margin%
8.17
9.44
8.10
10.06
11.27
9.34
8.72
11.13
12.31
10.03
7.70
10.03
9.73
62
11.20
P/E ratio (avg)x
29.35
29.26
30.81
26.69
25.30
25.06
23.65
25.35
27.05
29.56
27.48
25.35
26.87
54
21.09
EV/EBITx
10.79
11.30
10.99
11.77
12.89
13.69
14.18
15.49
15.86
14.82
17.62
14.82
13.29
82
28.33
FCF yield (avg)%
6.19
4.43
2.38
0.40
0.40
1.58
0.40
2.35
1.35
0.40
27.43
1.35
1.47
57
7.63
FCF margin%
20.87
19.63
20.42
21.94
20.40
23.01
22.08
21.89
24.59
25.94
21.15
23.01
21.92
52
0.361
FCF / Net incomex
1.600
1.670
1.683
1.916
1.856
2.086
2.277
2.312
2.203
2.405
0.150
2.277
2.001
67
15.99
ROIC%
26.99
26.08
28.35
26.19
27.66
27.76
29.26
29.93
28.36
30.72
10.86
29.26
28.05
93
5.47
Return on equity%
24.17
22.27
23.02
25.79
27.31
28.06
28.72
28.55
30.81
32.63
23.39
28.72
27.68
25
21.51
Return on assets%
13.97
13.59
12.95
14.86
17.48
16.14
13.31
13.53
11.90
12.97
22.44
13.31
13.56
12
0.16
EPS¥
0.46
0.48
0.45
0.48
0.47
0.54
0.50
0.48
0.49
0.49
0.17
0.78%
(0.17%)
—
19.29
EPS growth%
4.82
7.24
8.91
8.10
10.41
10.32
7.87
10.58
12.63
13.48
20.49
10.58
9.62
29
0.50
Bookvalue per sh¥
0.43
0.38
0.40
0.40
0.39
0.38
0.40
0.44
0.41
0.38
0.25
(0.41%)
(0.87%)
—
0.14
FCF per share¥
0.61
0.75
0.89
1.08
1.06
1.04
1.24
1.46
1.75
1.93
0.24
12.72%
13.08%
—
0.26
Dividend per sh¥
0.63
0.65
0.75
0.73
0.70
0.75
0.83
0.97
1.07
1.20
0.28
11.45%
7.69%
—
4.41
Div yield (avg)%
2.43
0.80
2.60
3.51
6.06
4.75
6.29
3.71
2.04
0.42
5.16
3.71
3.06
48
19.08
Payout ratio%
23.36
24.25
24.74
25.96
26.63
24.60
22.80
22.71
21.15
20.70
16.82
22.71
23.81
84
10.68
Shares (diluted)M
10.86
11.47
11.60
10.95
12.44
12.59
12.50
13.95
13.46
13.48
10.62
1.62%
1.70%
61
11.38
Buyback yield%
9.45
9.28
12.16
14.68
12.70
13.29
12.24
13.26
10.26
8.16
23.13
12.24
12.20
85
1.535
D/E ratiox
0.369
0.354
0.365
0.403
0.393
0.424
0.462
0.448
0.444
0.398
1.516
0.444
0.401
85
7.762
Enterprise value¥M
10.01
9.680
11.06
12.45
13.58
14.87
15.29
15.99
17.41
19.08
8.490
7.03%
7.06%
83
5.535
LT debt¥M
9.777
8.614
9.502
10.14
11.14
9.737
8.494
9.352
10.04
10.95
7.086
(0.34%)
2.11%
92
Revenue
¥8.665M
3.61%
1.00×
Cost of revenue
¥6.065M
3.61%
1.00×
Operating expenses
¥1.491M
4.43%
1.08×
Goodwill & intangibles
18.73%
Spread over hurdle
24.75%