381.7
Revenue¥M
271.7
290.0
312.2
331.8
360.9
380.7
399.7
419.5
456.0
480.2
410.6
5.88%
6.36%
84
25.62
Revenue growth%
3.63
3.14
3.09
2.28
1.43
0.57
0.40
2.45
4.24
3.16
20.15
2.45
2.77
73
23.75
Gross margin%
21.37
19.77
18.93
16.39
18.31
17.72
17.34
18.63
19.44
20.87
14.71
18.63
18.78
76
20.07
Operating margin%
26.17
28.16
30.07
29.44
27.68
24.99
27.54
29.12
28.64
27.08
18.77
27.54
27.92
9
2.28
Net margin%
5.85
5.27
5.66
8.09
5.94
8.45
8.72
6.92
9.16
10.44
25.44
8.72
7.50
58
24.72
P/E ratio (avg)x
10.50
9.402
9.406
8.220
8.498
8.971
8.676
8.829
8.572
9.081
7.186
8.829
8.900
23
7.715
EV/EBITx
24.53
21.41
23.00
23.30
22.82
20.57
22.36
19.98
17.06
16.79
10.60
19.98
21.88
82
7.82
FCF yield (avg)%
17.02
15.32
18.04
20.78
19.81
17.08
16.93
15.22
14.51
15.15
10.52
15.22
16.98
90
24.95
FCF margin%
22.96
23.01
24.24
24.70
22.29
24.48
26.32
25.41
23.45
24.86
2.38
24.86
24.36
48
1.523
FCF / Net incomex
1.359
1.386
1.326
1.297
1.311
1.237
1.340
1.424
1.374
1.525
1.704
1.374
1.350
35
27.29
ROIC%
11.65
10.97
12.70
11.98
12.61
15.41
17.90
15.88
17.56
19.18
16.71
17.56
14.05
84
28.29
Return on equity%
28.18
26.43
24.99
27.27
29.46
28.19
28.86
31.36
28.87
30.97
22.93
28.87
28.53
70
19.87
Return on assets%
21.92
19.29
17.39
14.84
13.82
13.19
13.78
16.03
17.94
20.62
22.88
16.03
16.71
37
1.16
EPS¥
1.37
1.40
1.35
1.54
1.81
1.72
1.91
2.05
2.24
2.38
1.21
5.65%
5.88%
—
26.71
EPS growth%
3.14
2.54
0.40
0.40
0.40
0.40
0.40
0.40
1.63
0.40
9.51
0.40
0.40
7
0.44
Bookvalue per sh¥
0.58
0.51
0.55
0.60
0.60
0.60
0.58
0.59
0.63
0.65
0.24
1.36%
0.75%
—
1.04
FCF per share¥
1.16
1.39
1.42
1.57
1.79
2.14
2.51
2.59
3.13
3.38
0.51
13.51%
11.66%
—
1.33
Dividend per sh¥
1.27
1.36
1.51
1.73
1.86
1.78
2.05
2.14
2.27
2.36
0.98
4.89%
7.31%
—
8.83
Div yield (avg)%
15.09
16.12
15.73
15.88
16.19
15.29
12.70
10.06
9.66
7.69
11.88
10.06
15.19
16
25.03
Payout ratio%
10.75
9.78
9.90
10.71
9.91
8.77
9.74
9.93
8.33
10.99
29.59
9.74
9.91
26
335.9
Shares (diluted)M
306.2
323.3
326.8
364.4
417.8
433.8
481.1
514.7
498.7
480.6
340.1
2.84%
4.37%
23
20.71
Buyback yield%
20.85
17.98
15.90
17.62
19.52
16.85
14.26
14.71
15.72
14.32
18.73
14.71
16.37
34
0.255
D/E ratiox
0.486
0.504
0.512
0.453
0.403
0.376
0.401
0.373
0.330
0.310
0.823
0.373
0.402
75
349.1
Enterprise value¥M
378.7
407.8
377.1
375.8
360.1
370.7
385.4
375.5
347.1
366.8
494.6
0.37%
0.35%
14
369.3
LT debt¥M
285.1
328.9
366.0
398.4
403.4
447.6
454.9
525.6
618.4
587.4
334.4
7.81%
9.33%
43
Revenue
¥480.2M
6.36%
1.00×
Cost of revenue
¥316.8M
6.32%
1.00×
Operating expenses
¥88.48M
7.36%
1.10×
Goodwill & intangibles
19.43%
Cash and investments
16.49%
Spread over hurdle
37.34%