143.4
Revenue¥M
360.2
367.0
374.6
388.0
404.9
415.0
417.9
429.6
435.6
448.6
151.6
2.07%
2.56%
22
11.29
Revenue growth%
11.79
14.75
16.42
16.50
17.64
16.67
19.10
20.25
21.19
20.81
14.26
20.25
17.15
47
28.66
Gross margin%
26.89
25.69
27.08
29.67
27.18
27.11
28.03
30.50
29.62
26.96
19.47
28.03
27.14
56
2.56
Operating margin%
25.74
24.17
25.13
27.87
27.95
30.38
28.12
27.72
27.40
28.93
16.66
28.12
27.80
17
15.13
Net margin%
18.19
19.41
22.21
22.26
21.46
18.72
17.81
18.40
18.37
18.36
14.80
18.37
18.56
36
23.49
P/E ratio (avg)x
12.33
13.26
15.48
17.98
19.21
19.39
19.05
21.73
24.85
26.46
6.558
21.73
19.13
14
33.67
EV/EBITx
22.40
22.97
24.18
23.91
24.57
23.66
27.35
27.68
26.10
27.73
29.77
27.35
24.37
91
23.92
FCF yield (avg)%
30.03
30.54
33.54
31.04
32.96
35.20
32.95
30.07
31.92
30.83
17.63
31.92
31.48
57
5.71
FCF margin%
11.80
10.23
10.34
7.91
8.66
10.65
9.94
8.46
10.46
10.41
21.46
10.41
10.28
34
0.732
FCF / Net incomex
0.509
0.505
0.471
0.496
0.555
0.615
0.682
0.771
0.770
0.880
0.958
0.770
0.585
88
7.16
ROIC%
5.23
4.99
6.99
5.35
6.54
9.34
8.45
6.24
8.55
9.54
16.45
8.55
6.77
33
17.49
Return on equity%
28.15
28.51
27.20
24.22
22.88
23.11
20.29
18.76
19.76
17.16
2.66
19.76
22.99
68
16.59
Return on assets%
16.78
17.46
20.10
22.83
20.38
21.73
22.21
24.45
25.99
25.46
25.76
24.45
21.97
89
0.53
EPS¥
0.60
0.65
0.78
0.92
0.98
1.01
1.11
1.28
1.32
1.50
0.58
8.82%
11.01%
—
14.01
EPS growth%
18.05
16.39
16.38
15.02
17.84
20.54
20.15
22.49
24.45
27.15
28.17
22.49
19.10
7
0.49
Bookvalue per sh¥
0.48
0.42
0.41
0.43
0.46
0.41
0.45
0.43
0.44
0.43
0.72
(1.42%)
(0.72%)
—
0.60
FCF per share¥
0.23
0.25
0.26
0.26
0.27
0.26
0.26
0.29
0.29
0.27
0.61
0.56%
1.87%
—
0.84
Dividend per sh¥
0.70
0.75
0.72
0.73
0.69
0.75
0.69
0.73
0.67
0.62
0.39
(2.17%)
(0.59%)
—
27.20
Div yield (avg)%
15.57
18.20
20.83
20.83
20.18
22.79
21.52
19.47
18.03
17.29
9.58
19.47
19.83
11
29.22
Payout ratio%
7.64
6.43
7.69
8.44
10.11
10.26
10.28
13.15
13.78
14.99
6.02
13.15
10.19
50
417.7
Shares (diluted)M
465.3
484.8
507.3
524.6
479.2
489.4
510.3
581.5
600.6
677.0
409.5
7.15%
3.45%
80
2.89
Buyback yield%
6.99
6.05
6.22
4.36
4.67
5.99
7.22
7.54
8.64
7.66
6.56
7.54
6.61
21
1.763
D/E ratiox
1.971
2.219
2.306
2.572
2.347
2.168
2.415
2.738
2.959
2.827
0.196
2.738
2.381
43
146.3
Enterprise value¥M
170.0
166.3
165.0
154.6
162.7
175.5
155.4
146.9
133.4
120.7
314.5
(5.80%)
(4.52%)
79
82.60
LT debt¥M
87.51
91.87
87.49
75.78
82.75
76.13
81.26
74.76
68.64
63.72
222.1
(5.09%)
(3.74%)
21
Revenue
¥448.6M
2.56%
1.00×
Cost of revenue
¥272.2M
2.70%
1.01×
Operating expenses
¥69.99M
1.90%
0.94×
Goodwill & intangibles
18.02%
Cash and investments
17.80%
Spread over hurdle
16.17%