548.0
Revenue¥M
528.4
551.8
566.5
575.6
594.2
604.8
615.6
623.3
648.9
650.9
595.2
1.84%
2.53%
8
10.32
Revenue growth%
24.35
22.52
19.53
17.45
16.01
18.24
18.78
20.71
18.61
16.51
11.83
18.61
18.70
10
10.56
Gross margin%
21.30
20.78
21.78
19.83
18.10
16.81
16.05
16.82
15.19
14.68
28.81
16.05
17.46
70
29.93
Operating margin%
18.48
19.32
16.46
14.86
14.26
14.54
13.03
15.07
13.71
14.53
19.10
14.53
14.70
54
10.96
Net margin%
23.76
20.82
18.17
17.58
15.88
13.96
11.90
14.28
12.34
11.20
6.00
12.34
15.08
59
30.92
P/E ratio (avg)x
40.67
40.13
38.96
42.52
43.33
44.20
46.74
52.10
51.65
47.93
33.68
47.93
43.76
41
25.76
EV/EBITx
29.90
27.85
23.88
20.91
22.64
20.57
20.07
17.16
15.60
14.74
37.37
17.16
20.74
90
19.80
FCF yield (avg)%
28.77
28.59
26.71
26.85
26.25
25.49
25.31
27.62
30.09
27.25
12.74
27.25
27.05
42
10.41
FCF margin%
21.49
20.59
20.08
20.96
20.46
20.47
23.00
21.12
20.95
23.70
13.09
21.12
20.96
68
1.494
FCF / Net incomex
0.594
0.683
0.714
0.777
0.856
0.839
0.990
1.076
1.036
1.004
1.544
1.004
0.847
24
17.13
ROIC%
20.11
21.67
23.61
26.04
28.95
28.96
27.71
30.67
30.38
28.57
23.36
28.96
28.14
44
18.72
Return on equity%
13.93
12.11
12.40
10.86
11.94
13.70
16.15
13.56
13.84
13.94
11.51
13.84
13.63
79
10.26
Return on assets%
7.41
5.95
7.93
6.84
7.23
8.98
7.25
4.69
4.36
7.24
15.00
7.24
7.23
58
4.00
EPS¥
4.44
4.57
4.58
5.02
5.05
5.61
6.35
7.30
6.86
7.69
4.17
8.75%
6.29%
—
12.00
EPS growth%
26.48
25.49
24.84
24.98
26.84
24.85
23.80
26.41
27.27
27.42
26.02
26.41
25.95
77
1.15
Bookvalue per sh¥
2.31
2.26
2.26
2.24
2.41
2.68
2.93
2.95
3.03
3.19
2.40
5.73%
3.01%
—
4.97
FCF per share¥
7.15
7.24
8.52
9.69
9.78
11.36
12.62
13.37
15.33
16.24
3.71
10.68%
8.75%
—
1.46
Dividend per sh¥
3.19
2.80
2.99
2.63
2.41
2.52
2.68
2.70
2.71
2.62
2.82
1.66%
(2.85%)
—
22.02
Div yield (avg)%
6.97
4.47
6.53
4.89
2.12
2.82
2.66
0.40
0.40
1.81
24.92
1.81
2.74
31
17.89
Payout ratio%
25.12
23.48
24.09
22.54
22.60
22.67
23.28
23.92
23.50
25.98
19.73
23.50
23.49
58
160.0
Shares (diluted)M
297.0
343.3
365.6
428.7
492.4
492.6
503.8
519.2
535.8
590.2
158.8
3.69%
7.76%
24
15.85
Buyback yield%
28.16
26.51
23.63
26.32
24.27
23.29
21.25
18.49
18.33
20.33
28.31
20.33
23.46
80
0.858
D/E ratiox
0.915
0.958
1.103
1.155
1.289
1.495
1.474
1.494
1.588
1.931
0.801
1.495
1.381
51
735.2
Enterprise value¥M
533.8
492.3
510.8
572.8
653.6
657.7
619.6
644.1
732.2
740.9
474.8
2.54%
3.34%
21
749.9
LT debt¥M
56.91
56.64
57.21
53.60
56.14
54.47
48.23
44.06
47.02
52.33
477.2
(1.40%)
(1.07%)
65
Revenue
¥650.9M
2.53%
1.00×
Cost of revenue
¥403.2M
2.66%
1.01×
Operating expenses
¥154.4M
2.36%
0.98×
Goodwill & intangibles
18.16%
Spread over hurdle
76.80%