440.7
Revenue¥M
477.6
484.3
490.7
492.3
510.0
519.1
516.2
530.2
534.9
557.9
488.9
1.81%
1.79%
7
11.50
Revenue growth%
15.90
13.74
16.66
13.89
15.40
13.60
12.72
10.41
8.64
6.33
7.33
10.41
13.67
32
2.57
Gross margin%
24.37
22.96
25.59
25.30
26.12
25.83
28.31
28.29
29.65
29.82
26.98
28.31
25.98
70
21.20
Operating margin%
12.81
12.80
14.15
14.15
12.15
9.55
10.95
9.16
9.51
9.07
10.58
9.51
11.55
67
19.40
Net margin%
11.12
8.37
10.28
10.80
8.26
6.98
6.99
6.22
8.84
6.79
17.40
6.98
8.32
35
29.66
P/E ratio (avg)x
26.09
29.05
29.09
31.20
35.15
32.80
37.53
35.37
40.61
40.45
17.91
37.53
33.98
74
29.70
EV/EBITx
40.03
47.95
48.93
52.38
59.64
58.00
61.72
64.24
75.45
76.38
21.52
64.24
58.82
62
4.67
FCF yield (avg)%
26.66
27.94
26.27
25.23
26.34
25.81
24.36
27.21
28.46
29.69
8.34
27.21
26.50
79
12.58
FCF margin%
29.14
27.74
29.18
28.53
29.00
31.34
31.05
32.72
31.96
29.59
7.93
31.34
29.39
55
0.649
FCF / Net incomex
1.988
2.172
2.312
2.635
2.566
3.007
3.010
3.366
3.638
4.009
0.884
3.366
2.821
81
28.37
ROIC%
27.20
28.88
29.06
31.42
33.29
34.18
36.42
34.06
36.41
35.12
11.23
35.12
33.67
20
2.30
Return on equity%
15.99
18.28
18.38
20.18
17.61
17.91
15.27
16.46
19.21
17.88
22.10
17.88
17.90
68
29.16
Return on assets%
23.29
24.96
27.76
26.24
24.86
27.61
26.06
28.68
30.32
33.15
28.29
28.68
26.92
26
1.56
EPS¥
2.35
2.42
2.88
3.34
3.47
3.92
4.56
5.38
6.03
6.24
1.70
12.47%
12.27%
—
22.39
EPS growth%
17.93
15.64
13.52
12.92
12.16
12.46
11.06
8.23
6.99
8.94
18.50
8.94
12.31
89
1.59
Bookvalue per sh¥
1.90
2.03
2.32
2.43
2.82
2.89
3.14
3.59
3.63
4.01
0.67
7.32%
7.76%
—
0.30
FCF per share¥
1.69
1.83
1.91
2.21
2.38
2.33
2.71
2.67
2.70
3.02
1.47
4.90%
7.02%
—
1.50
Dividend per sh¥
0.77
0.82
0.95
0.88
1.01
1.02
1.01
0.95
0.88
0.81
1.33
(4.33%)
0.11%
—
29.12
Div yield (avg)%
15.02
16.44
14.32
15.35
15.64
14.47
16.38
18.58
16.70
14.51
29.81
16.38
15.49
29
19.81
Payout ratio%
23.83
22.53
22.80
24.91
25.28
26.83
25.52
22.93
20.92
18.61
2.75
22.93
23.38
82
333.7
Shares (diluted)M
377.5
429.2
437.0
499.7
463.7
520.6
592.5
650.1
594.6
669.1
336.8
7.61%
5.06%
26
22.39
Buyback yield%
26.35
29.22
29.52
32.30
32.57
33.99
34.08
32.18
33.29
31.41
15.95
33.29
32.24
6
0.193
D/E ratiox
0.152
0.161
0.167
0.173
0.187
0.176
0.161
0.156
0.148
0.160
1.319
0.160
0.161
44
177.3
Enterprise value¥M
159.0
168.0
180.9
191.6
220.5
213.4
207.2
229.1
227.0
252.7
615.4
2.77%
5.98%
82
517.2
LT debt¥M
81.76
89.35
97.72
92.18
100.9
110.6
122.7
126.7
122.7
121.6
190.1
3.80%
3.56%
41
Revenue
¥557.9M
1.79%
1.00×
Cost of revenue
¥328.5M
1.96%
1.02×
Operating expenses
¥98.13M
1.61%
0.98×
Goodwill & intangibles
17.47%
Spread over hurdle
16.38%