132.6
Revenue¥M
466.2
488.9
507.9
517.6
534.5
548.2
557.3
583.1
601.1
629.9
137.2
3.34%
3.21%
85
7.95
Revenue growth%
15.36
18.19
15.59
14.07
12.68
12.92
9.98
7.10
4.61
4.92
2.51
7.10
12.80
32
10.38
Gross margin%
33.05
31.19
31.87
31.28
34.28
35.84
38.81
38.43
35.82
34.66
11.64
35.84
34.47
56
2.02
Operating margin%
15.92
16.07
15.46
14.78
13.46
15.84
18.59
21.16
22.64
21.21
2.27
21.16
15.99
62
7.44
Net margin%
19.32
18.55
18.94
16.43
16.08
15.20
12.51
15.48
14.44
12.85
29.31
14.44
15.78
81
16.78
P/E ratio (avg)x
12.82
11.68
11.50
11.35
11.66
12.36
12.78
13.20
12.77
11.92
28.99
12.77
12.14
55
32.38
EV/EBITx
29.13
29.51
34.45
35.34
36.07
40.41
44.53
46.93
46.59
51.85
20.40
46.59
38.24
79
12.17
FCF yield (avg)%
7.57
9.71
12.57
12.16
10.13
7.99
7.15
9.68
8.49
6.03
20.93
7.99
9.09
51
27.65
FCF margin%
6.01
7.87
8.91
6.93
9.36
8.13
9.41
6.86
8.88
10.38
22.19
8.88
8.51
62
0.216
FCF / Net incomex
1.697
1.849
1.808
1.724
1.685
1.704
1.867
2.000
2.066
1.803
1.048
1.867
1.805
9
6.84
ROIC%
24.50
25.04
26.56
27.45
27.80
25.06
23.24
22.08
23.97
26.45
12.94
23.97
25.05
20
2.95
Return on equity%
10.33
10.50
8.13
6.90
8.29
9.00
10.62
7.94
6.24
4.76
6.03
7.94
8.21
82
27.93
Return on assets%
21.91
20.83
22.34
20.33
21.42
18.58
16.86
14.71
17.16
17.85
26.01
17.16
19.45
15
2.27
EPS¥
0.92
1.06
1.01
1.00
1.15
1.08
1.24
1.19
1.36
1.37
2.37
3.52%
3.83%
—
19.23
EPS growth%
12.63
13.63
12.54
12.50
13.15
13.49
14.11
16.76
14.83
17.09
25.69
14.83
13.56
12
0.60
Bookvalue per sh¥
2.46
2.54
2.40
2.38
2.22
2.33
2.29
2.38
2.37
2.73
0.85
4.26%
2.58%
—
2.06
FCF per share¥
0.81
0.85
0.82
0.79
0.88
0.98
1.08
1.16
1.35
1.41
2.12
9.78%
5.38%
—
1.32
Dividend per sh¥
0.66
0.69
0.81
0.82
0.92
1.09
1.20
1.25
1.22
1.44
1.00
9.40%
9.18%
—
13.49
Div yield (avg)%
30.52
32.23
33.90
32.12
31.27
29.05
28.42
28.78
25.80
25.90
3.04
28.42
29.79
20
13.90
Payout ratio%
19.94
21.59
19.69
21.87
19.64
20.85
21.75
23.46
23.80
22.39
23.80
22.39
21.67
42
193.2
Shares (diluted)M
202.0
181.3
160.5
159.3
174.5
156.1
150.2
152.3
162.9
174.1
185.0
(0.05%)
(1.65%)
70
3.65
Buyback yield%
13.45
10.63
9.58
9.10
8.39
10.07
10.18
7.40
7.48
10.37
9.00
10.07
9.83
24
0.793
D/E ratiox
1.589
1.527
1.808
1.974
1.932
2.251
2.592
3.003
3.459
4.065
1.175
3.003
2.112
63
208.8
Enterprise value¥M
421.9
463.7
417.3
456.7
412.4
406.4
385.9
390.0
425.3
453.9
332.4
1.93%
(0.01%)
40
205.9
LT debt¥M
214.2
220.1
234.2
245.3
246.4
248.4
214.9
220.8
221.6
218.6
465.6
(2.36%)
(0.12%)
83
Revenue
¥629.9M
3.21%
1.00×
Cost of revenue
¥367.0M
3.23%
1.00×
Operating expenses
¥82.78M
3.26%
1.00×
Goodwill & intangibles
16.63%
Spread over hurdle
16.41%