230.9
Revenue¥M
356.7
364.5
380.3
389.1
394.6
399.7
410.1
420.9
439.1
454.1
237.8
2.85%
2.86%
60
2.13
Revenue growth%
21.30
19.53
17.47
19.80
22.52
23.19
25.88
25.28
27.25
29.68
6.08
25.88
22.85
29
2.53
Gross margin%
29.82
28.74
26.93
24.01
26.35
24.30
27.02
24.14
22.43
21.91
15.49
24.14
25.33
80
29.31
Operating margin%
25.19
24.43
27.07
26.13
26.58
26.40
29.12
27.70
26.91
26.80
27.61
26.91
26.69
55
20.99
Net margin%
15.81
13.30
16.24
16.60
18.85
21.34
24.17
26.33
24.67
25.66
12.99
24.67
20.10
27
6.463
P/E ratio (avg)x
18.59
16.08
15.49
15.22
14.79
14.19
12.73
11.96
12.46
12.74
22.68
12.73
14.49
91
15.07
EV/EBITx
35.45
39.12
42.15
47.97
47.35
49.72
55.72
58.40
54.68
59.88
33.95
55.72
48.85
36
22.23
FCF yield (avg)%
26.33
26.63
26.03
27.92
29.11
27.99
27.70
24.72
25.38
24.08
13.89
25.38
26.48
46
29.67
FCF margin%
25.25
23.71
25.68
24.21
25.39
25.41
24.27
25.10
22.68
20.51
18.49
24.27
24.69
82
1.422
FCF / Net incomex
0.741
0.715
0.636
0.643
0.599
0.531
0.495
0.539
0.603
0.534
0.856
0.534
0.601
66
12.22
ROIC%
6.90
8.63
9.27
12.19
13.10
12.19
9.56
8.83
7.78
5.31
14.27
8.83
9.05
66
9.25
Return on equity%
11.48
12.46
12.51
12.98
12.49
12.92
11.40
9.08
8.92
6.68
24.81
9.08
11.97
90
14.93
Return on assets%
5.44
7.25
7.75
9.17
8.78
8.38
8.41
8.35
5.69
8.34
11.46
8.35
8.34
10
0.61
EPS¥
0.91
0.95
0.89
0.91
0.88
0.82
0.80
0.88
0.84
0.92
0.63
1.06%
0.54%
—
4.06
EPS growth%
14.20
14.34
14.02
12.58
12.74
10.27
7.94
9.94
10.53
12.74
25.16
10.27
12.66
23
0.95
Bookvalue per sh¥
0.86
0.79
0.84
0.81
0.75
0.74
0.68
0.72
0.72
0.66
1.02
(2.55%)
(1.95%)
—
0.67
FCF per share¥
1.29
1.24
1.40
1.58
1.76
1.92
1.85
1.79
1.84
2.06
0.55
3.16%
4.43%
—
1.48
Dividend per sh¥
1.44
1.56
1.57
1.60
1.79
2.03
2.16
2.28
2.30
2.19
2.15
4.17%
5.47%
—
28.70
Div yield (avg)%
30.97
32.17
32.20
31.47
32.72
30.18
31.68
34.24
33.43
34.56
23.97
33.43
32.19
61
14.01
Payout ratio%
23.81
20.86
22.90
20.57
20.31
17.69
20.06
22.43
21.73
20.25
8.66
20.25
20.71
70
159.4
Shares (diluted)M
144.5
135.5
148.9
160.1
166.0
164.3
182.9
205.8
222.3
209.7
159.6
4.78%
3.45%
60
28.94
Buyback yield%
21.38
20.77
19.50
21.33
19.69
21.69
23.42
20.66
23.50
22.30
29.60
22.30
21.36
79
1.456
D/E ratiox
0.355
0.378
0.405
0.382
0.389
0.395
0.436
0.454
0.402
0.389
1.404
0.402
0.392
69
564.9
Enterprise value¥M
287.8
253.0
218.9
223.5
228.4
202.9
214.7
187.2
181.2
157.9
419.7
(7.12%)
(6.42%)
86
287.6
LT debt¥M
580.7
602.2
610.9
564.4
597.4
643.2
583.6
590.6
543.5
548.7
366.3
(1.69%)
(1.28%)
77
Revenue
¥454.1M
2.86%
1.00×
Cost of revenue
¥306.3M
2.74%
0.99×
Operating expenses
¥96.09M
2.92%
1.01×
Goodwill & intangibles
15.19%
Cash and investments
15.18%
Spread over hurdle
(2.31%)