83.87
Revenue¥M
511.6
540.2
558.7
591.0
625.8
664.2
685.4
718.6
762.6
800.8
86.68
5.05%
5.34%
18
8.12
Revenue growth%
27.42
27.84
28.63
28.68
26.12
25.49
24.48
23.43
24.71
26.95
29.78
24.71
26.54
95
20.78
Gross margin%
8.18
7.74
5.29
7.68
8.67
11.51
12.04
13.79
12.23
11.65
15.59
12.04
10.09
47
19.34
Operating margin%
8.56
7.97
5.00
7.00
5.23
7.28
5.25
6.62
5.97
8.68
13.46
6.62
6.81
62
12.93
Net margin%
4.80
2.35
0.40
1.23
0.40
0.40
0.40
1.93
2.13
1.68
13.51
1.68
1.45
30
34.97
P/E ratio (avg)x
37.52
37.45
37.55
34.81
37.56
37.10
37.75
40.92
39.32
37.49
20.30
37.75
37.53
42
24.28
EV/EBITx
33.02
32.84
27.83
24.24
22.61
22.38
23.59
22.67
22.85
20.73
6.170
22.67
23.22
30
26.30
FCF yield (avg)%
26.07
23.69
26.31
27.84
25.04
22.24
21.11
19.21
20.33
22.81
13.06
21.11
23.25
26
5.16
FCF margin%
18.11
19.04
21.61
21.12
23.77
21.79
20.83
19.99
22.89
20.55
23.13
20.83
20.98
19
1.159
FCF / Net incomex
1.503
1.628
1.695
1.468
1.528
1.415
1.433
1.372
1.254
1.289
0.760
1.372
1.451
78
25.95
ROIC%
9.79
10.63
9.42
11.13
14.04
16.99
17.02
19.59
18.79
16.99
8.09
17.02
15.51
37
6.25
Return on equity%
9.60
6.78
9.35
6.89
8.00
6.63
3.73
6.03
6.31
6.86
27.77
6.31
6.82
6
22.55
Return on assets%
18.24
20.60
20.65
19.60
20.41
22.05
22.07
19.17
20.03
23.01
25.33
22.05
20.50
9
1.71
EPS¥
2.23
1.89
1.83
1.60
1.64
1.43
1.28
1.29
1.23
1.03
1.83
(8.77%)
(6.86%)
—
25.46
EPS growth%
9.76
8.78
8.57
7.84
10.13
9.88
10.30
12.88
11.94
12.86
4.86
11.94
10.01
40
2.16
Bookvalue per sh¥
1.30
1.24
1.28
1.46
1.42
1.58
1.55
1.47
1.50
1.38
3.26
(0.55%)
(0.25%)
—
2.41
FCF per share¥
2.07
2.31
2.61
2.58
2.50
2.35
2.73
2.97
3.01
3.47
1.54
6.75%
6.88%
—
2.35
Dividend per sh¥
4.46
4.04
4.55
4.38
3.96
4.22
4.12
4.10
4.09
4.51
1.65
2.64%
1.35%
—
2.88
Div yield (avg)%
17.30
17.62
14.76
14.65
12.45
12.30
12.92
11.36
10.14
13.03
24.94
12.30
12.98
31
19.39
Payout ratio%
22.24
23.73
26.02
27.00
27.97
30.09
30.85
32.16
31.79
32.53
23.46
31.79
29.03
58
86.92
Shares (diluted)M
79.65
73.89
75.62
82.02
79.77
85.37
87.96
95.31
94.46
99.98
86.23
4.62%
2.04%
95
25.53
Buyback yield%
5.83
3.34
4.74
4.45
4.38
6.18
8.20
8.85
6.31
7.91
23.65
7.91
6.00
81
0.786
D/E ratiox
0.614
0.617
0.638
0.592
0.618
0.641
0.652
0.645
0.621
0.577
0.731
0.641
0.620
70
84.98
Enterprise value¥M
163.9
169.3
150.4
158.3
154.3
156.4
154.5
147.4
154.1
148.2
610.8
(0.79%)
(0.29%)
94
119.6
LT debt¥M
698.7
644.8
703.9
736.0
743.9
722.5
827.4
925.2
865.8
962.4
297.9
5.29%
3.53%
6
Revenue
¥800.8M
5.34%
1.00×
Cost of revenue
¥560.6M
5.34%
1.00×
Operating expenses
¥132.2M
5.19%
0.99×
Goodwill & intangibles
16.90%
Spread over hurdle
64.48%