96.15
Revenue¥M
232.3
249.3
266.0
294.7
318.6
348.2
381.7
410.7
441.5
487.1
104.5
8.86%
8.53%
26
18.78
Revenue growth%
3.70
5.66
7.45
8.05
6.09
7.77
6.63
7.87
7.13
7.75
7.23
7.75
7.29
88
22.29
Gross margin%
17.45
14.81
17.26
14.56
12.80
10.85
12.98
12.21
13.85
13.65
28.16
12.98
13.75
69
15.58
Operating margin%
20.09
17.65
16.62
19.31
19.57
17.99
20.26
19.09
20.87
19.79
29.09
19.79
19.44
70
4.54
Net margin%
15.69
18.08
16.70
19.32
19.07
17.83
19.31
21.56
20.80
17.90
20.35
19.31
18.57
85
20.00
P/E ratio (avg)x
39.08
41.44
41.83
42.70
48.60
56.09
57.63
63.91
73.10
85.46
34.03
63.91
52.34
12
11.29
EV/EBITx
9.412
9.502
11.05
12.70
13.27
12.76
13.00
15.49
17.20
16.83
13.47
15.49
12.88
72
5.74
FCF yield (avg)%
12.91
14.04
12.72
10.25
8.88
10.22
12.13
9.61
7.06
4.44
25.29
9.61
10.23
43
22.80
FCF margin%
18.02
20.33
21.36
21.36
22.53
23.83
24.25
24.74
23.89
25.77
19.82
24.25
23.18
22
0.111
FCF / Net incomex
1.239
1.357
1.526
1.528
1.566
1.742
1.853
1.990
1.884
2.090
0.157
1.884
1.654
37
13.54
ROIC%
16.37
18.00
16.67
18.03
18.00
17.72
20.47
21.52
18.64
20.19
27.53
20.19
18.01
43
21.74
Return on equity%
17.32
18.90
18.07
17.71
14.78
14.67
13.87
14.44
13.79
11.05
27.14
13.87
14.72
73
19.57
Return on assets%
24.08
26.07
26.13
27.79
28.21
27.44
29.53
31.70
31.34
33.46
18.60
31.34
28.00
60
1.03
EPS¥
1.25
1.28
1.44
1.46
1.61
1.69
1.95
1.89
2.20
2.28
1.09
7.27%
6.21%
—
26.11
EPS growth%
22.98
20.36
22.77
23.73
21.00
22.83
25.22
24.51
23.98
26.66
26.23
24.51
23.36
15
1.26
Bookvalue per sh¥
1.58
1.76
1.70
1.86
1.74
1.64
1.86
1.69
1.85
2.09
0.78
3.74%
3.93%
—
1.66
FCF per share¥
1.06
1.05
1.07
1.21
1.25
1.31
1.52
1.45
1.40
1.54
0.93
4.22%
4.33%
—
0.25
Dividend per sh¥
1.13
1.19
1.10
1.18
1.31
1.23
1.21
1.32
1.41
1.50
1.33
2.73%
3.66%
—
6.18
Div yield (avg)%
7.98
5.82
3.95
1.46
3.08
5.15
3.96
1.61
4.44
5.59
6.66
4.44
4.20
64
14.50
Payout ratio%
15.42
12.98
13.67
14.72
13.19
13.01
11.32
9.50
10.00
9.86
16.16
10.00
13.00
50
107.2
Shares (diluted)M
144.7
141.6
145.3
166.4
185.0
192.0
193.8
220.1
237.4
269.3
103.8
7.80%
6.87%
49
3.61
Buyback yield%
23.91
21.28
22.40
24.05
24.35
26.62
27.50
29.37
31.87
33.14
19.61
29.37
25.48
21
1.245
D/E ratiox
1.193
1.106
1.046
1.102
1.026
0.950
1.028
1.100
1.017
1.001
0.976
1.017
1.037
65
308.9
Enterprise value¥M
71.52
72.96
67.34
66.40
68.60
73.39
75.22
76.00
77.73
85.97
174.4
4.62%
2.94%
80
189.4
LT debt¥M
124.1
124.9
141.5
163.6
156.3
180.5
176.7
169.7
166.4
159.1
371.7
0.36%
4.02%
64
Revenue
¥487.1M
8.53%
1.00×
Cost of revenue
¥201.6M
8.45%
0.99×
Operating expenses
¥118.9M
8.41%
0.99×
Goodwill & intangibles
18.06%