248.6
Revenue¥M
201.3
209.4
217.5
229.7
240.0
248.7
263.4
283.3
296.0
310.7
273.0
5.30%
5.06%
51
20.65
Revenue growth%
13.79
16.07
18.70
17.75
15.33
16.58
18.85
18.51
20.40
21.65
18.19
18.85
18.13
71
4.34
Gross margin%
5.18
6.32
6.08
4.36
6.30
4.86
3.09
5.75
3.25
2.28
21.70
3.25
5.02
55
12.20
Operating margin%
8.45
8.68
7.35
8.91
8.73
8.95
7.27
8.31
5.84
3.82
10.24
7.27
8.38
62
23.56
Net margin%
21.01
21.10
23.50
24.04
24.69
27.58
29.16
31.99
30.06
31.76
17.28
30.06
26.13
8
11.82
P/E ratio (avg)x
37.57
35.80
38.45
39.46
44.34
47.28
44.06
50.08
51.44
58.82
15.68
50.08
44.20
82
14.43
EV/EBITx
14.45
16.16
16.60
18.96
19.83
23.21
25.21
27.36
28.94
28.91
23.99
27.36
21.52
61
19.67
FCF yield (avg)%
12.03
12.32
14.21
14.58
13.13
15.34
16.65
17.15
17.24
15.04
3.94
16.65
14.81
86
10.43
FCF margin%
16.70
15.24
15.19
17.03
16.28
18.21
15.77
14.38
11.95
14.08
21.08
14.38
15.51
93
1.361
FCF / Net incomex
0.803
0.837
0.794
0.727
0.654
0.710
0.705
0.793
0.743
0.744
0.147
0.743
0.744
16
18.21
ROIC%
11.39
12.43
10.02
9.62
6.92
5.95
4.52
6.36
5.06
4.51
6.52
5.06
6.64
53
23.05
Return on equity%
28.18
27.23
30.00
28.38
28.53
29.13
29.01
28.11
25.58
26.13
7.52
28.11
28.28
38
6.51
Return on assets%
25.37
27.14
27.13
27.36
25.79
25.85
25.19
26.45
26.20
27.12
29.75
26.20
26.33
71
0.12
EPS¥
0.32
0.36
0.38
0.39
0.46
0.50
0.52
0.59
0.67
0.74
0.13
9.82%
9.70%
—
16.90
EPS growth%
29.80
28.35
25.42
23.52
23.90
22.21
22.54
24.25
22.99
25.45
3.66
22.99
24.08
33
0.13
Bookvalue per sh¥
0.13
0.12
0.10
0.11
0.12
0.12
0.11
0.12
0.11
0.10
0.23
(4.04%)
(3.43%)
—
0.19
FCF per share¥
0.26
0.30
0.36
0.39
0.40
0.41
0.48
0.52
0.53
0.57
0.21
7.12%
9.03%
—
0.05
Dividend per sh¥
0.30
0.31
0.35
0.35
0.39
0.39
0.44
0.49
0.55
0.54
0.19
6.71%
7.19%
—
13.93
Div yield (avg)%
22.27
20.76
20.68
20.63
18.86
16.08
18.48
20.69
23.62
25.01
26.74
20.69
20.69
57
2.34
Payout ratio%
23.54
21.72
20.90
21.46
23.35
23.44
24.38
22.05
21.69
21.68
19.13
22.05
21.88
91
1.161
Shares (diluted)B
1.170
1.163
1.243
1.379
1.534
1.542
1.495
1.463
1.429
1.333
1.137
(2.77%)
1.38%
85
18.38
Buyback yield%
9.24
8.26
10.26
12.08
12.90
13.53
16.31
16.83
15.04
13.50
11.53
15.04
13.20
42
0.974
D/E ratiox
1.125
1.195
1.230
1.290
1.187
1.109
0.960
0.940
0.987
0.910
0.592
0.960
1.117
91
293.8
Enterprise value¥M
152.9
169.6
189.8
171.2
195.1
184.8
204.9
221.0
218.6
215.5
369.2
2.01%
3.86%
55
114.1
LT debt¥M
236.4
227.6
207.1
207.3
211.2
191.5
197.5
198.4
218.1
245.2
181.7
3.03%
(0.60%)
85
Revenue
¥310.7M
5.06%
1.00×
Cost of revenue
¥151.4M
5.17%
1.01×
Operating expenses
¥72.11M
4.67%
0.96×
Goodwill & intangibles
18.88%
Spread over hurdle
39.31%