484.2
Revenue¥M
271.8
284.2
305.5
323.9
338.9
357.7
382.8
408.8
426.6
459.9
497.9
6.30%
6.22%
82
17.07
Revenue growth%
21.09
18.62
18.07
15.49
18.46
18.56
17.41
17.01
14.53
13.22
3.77
17.01
17.74
26
9.18
Gross margin%
3.33
3.30
2.13
4.85
5.49
7.86
10.48
11.78
9.16
10.28
29.82
10.28
6.67
18
27.93
Operating margin%
15.06
12.14
10.18
10.76
11.67
9.02
6.61
7.52
6.11
5.49
4.88
6.61
9.60
8
28.41
Net margin%
9.15
10.92
8.27
6.71
5.08
6.24
6.81
5.07
3.84
1.01
20.05
5.07
6.47
75
29.96
P/E ratio (avg)x
21.22
20.80
21.91
23.21
21.33
20.91
22.74
19.70
20.15
17.77
9.803
20.15
21.07
62
22.86
EV/EBITx
12.30
12.85
13.68
15.34
17.73
18.91
20.60
22.41
22.99
26.71
37.37
22.41
18.32
54
10.07
FCF yield (avg)%
6.51
4.79
7.37
6.86
6.65
4.52
4.81
7.18
8.03
9.07
6.48
7.18
6.76
37
21.24
FCF margin%
11.58
13.56
13.48
12.34
11.83
9.58
9.28
11.30
8.32
9.07
24.43
9.28
11.44
20
0.318
FCF / Net incomex
1.034
0.997
1.038
1.013
0.951
0.865
0.832
0.760
0.697
0.754
1.511
0.760
0.908
44
14.97
ROIC%
14.21
15.43
12.89
11.04
13.46
15.94
14.88
15.87
16.18
14.90
8.63
15.87
14.89
54
25.22
Return on equity%
30.14
29.60
28.27
28.11
25.15
25.90
28.77
27.89
28.16
28.50
12.76
28.16
28.21
19
29.12
Return on assets%
21.71
20.12
17.86
15.88
18.12
17.75
19.18
21.19
21.11
21.82
12.33
21.11
19.65
40
1.43
EPS¥
1.77
1.65
1.71
1.82
1.95
2.11
2.30
2.16
1.96
2.04
1.58
0.88%
0.76%
—
26.52
EPS growth%
23.84
21.79
19.12
17.73
17.05
17.43
18.49
19.79
19.97
17.21
7.77
18.49
18.81
77
1.92
Bookvalue per sh¥
1.09
1.18
1.24
1.14
1.22
1.17
1.15
1.12
1.01
1.05
3.43
(2.87%)
0.45%
—
1.70
FCF per share¥
2.19
2.45
2.30
2.52
2.30
2.21
2.22
2.25
2.44
2.79
0.96
3.89%
3.64%
—
3.05
Dividend per sh¥
0.67
0.73
0.75
0.73
0.68
0.73
0.78
0.78
0.78
0.74
0.87
1.51%
1.63%
—
7.50
Div yield (avg)%
13.39
14.66
16.96
14.86
16.30
15.69
15.60
15.72
15.21
16.71
4.87
15.69
15.65
28
5.59
Payout ratio%
23.42
24.28
21.89
22.51
21.64
23.32
22.01
20.34
19.27
20.14
20.48
20.34
21.95
43
131.1
Shares (diluted)M
118.0
113.8
111.3
99.68
88.90
84.61
78.58
86.39
92.09
91.32
131.8
0.54%
(2.95%)
9
8.26
Buyback yield%
19.01
16.92
16.75
14.98
12.59
13.55
14.10
16.41
16.38
18.36
16.90
16.38
16.40
33
0.519
D/E ratiox
0.795
0.739
0.675
0.738
0.678
0.729
0.698
0.614
0.641
0.592
0.502
0.641
0.688
70
61.83
Enterprise value¥M
266.1
284.1
312.9
371.0
360.2
347.0
364.9
408.9
447.0
494.3
122.0
6.54%
6.00%
13
344.7
LT debt¥M
197.6
207.7
248.3
279.5
330.5
327.6
324.9
367.9
368.9
375.9
414.7
2.61%
7.55%
46
Revenue
¥459.9M
6.22%
1.00×
Cost of revenue
¥271.6M
5.93%
0.97×
Operating expenses
¥52.19M
6.99%
1.08×
Goodwill & intangibles
21.48%
Cash and investments
20.61%
Spread over hurdle
15.16%