213.7
Revenue¥M
487.1
494.5
496.0
500.9
505.8
525.6
543.6
557.6
584.9
610.8
220.0
3.85%
2.57%
65
18.43
Revenue growth%
19.45
21.64
22.54
22.37
20.48
22.37
19.68
17.24
19.41
16.57
19.86
19.41
20.08
71
23.77
Gross margin%
19.38
17.25
17.03
14.52
16.13
17.47
17.76
17.08
15.74
15.84
6.84
17.08
17.05
32
9.01
Operating margin%
11.68
11.47
10.11
10.06
9.81
9.54
8.37
6.88
6.84
5.53
7.19
6.88
9.67
92
16.46
Net margin%
16.47
16.62
16.07
14.84
14.65
13.09
15.98
18.28
15.29
12.42
14.97
15.29
15.64
33
29.43
P/E ratio (avg)x
19.95
20.90
20.51
21.23
23.67
26.21
28.09
29.53
30.48
28.83
25.78
28.83
24.94
42
11.91
EV/EBITx
15.71
16.22
15.61
15.79
15.04
15.15
15.97
18.75
21.85
25.33
31.34
18.75
15.88
55
29.18
FCF yield (avg)%
0.40
0.64
0.40
2.45
4.98
6.42
5.65
5.91
5.74
5.81
5.72
5.81
5.32
11
17.98
FCF margin%
20.94
19.18
19.11
18.65
20.75
23.12
22.60
24.11
25.24
25.23
9.56
24.11
21.77
56
0.672
FCF / Net incomex
1.604
1.539
1.370
1.275
1.188
1.096
1.080
1.043
1.056
0.994
0.683
1.056
1.142
62
29.64
ROIC%
19.75
22.34
22.62
22.95
25.35
27.11
26.62
26.97
25.68
26.16
13.64
26.62
25.52
84
26.60
Return on equity%
30.77
33.70
34.92
33.76
31.39
28.85
29.40
31.00
28.47
27.98
4.35
28.85
30.89
90
6.17
Return on assets%
17.30
17.72
16.12
15.67
14.17
14.42
15.08
15.68
16.81
15.88
6.01
15.68
15.78
46
1.15
EPS¥
0.68
0.64
0.61
0.59
0.57
0.60
0.64
0.62
0.64
0.58
1.27
0.41%
(0.93%)
—
3.45
EPS growth%
10.47
13.09
13.05
12.06
13.96
11.40
11.38
11.08
13.62
12.88
12.51
11.40
12.47
29
0.55
Bookvalue per sh¥
0.67
0.77
0.79
0.91
1.06
1.20
1.38
1.31
1.34
1.38
0.72
5.42%
8.05%
—
0.23
FCF per share¥
2.05
2.01
2.02
2.02
2.43
2.51
2.59
3.00
3.46
3.52
1.07
7.75%
6.69%
—
0.39
Dividend per sh¥
0.70
0.74
0.79
0.86
0.98
1.08
1.21
1.25
1.28
1.48
1.13
8.61%
8.29%
—
5.77
Div yield (avg)%
23.68
21.83
24.71
26.68
28.65
30.47
30.04
32.58
32.38
33.28
20.83
32.38
29.34
22
6.21
Payout ratio%
27.17
28.79
27.51
25.35
23.30
21.60
19.61
21.25
22.24
21.98
13.53
21.60
22.77
37
181.8
Shares (diluted)M
224.5
245.1
247.3
267.4
256.0
249.0
263.8
267.3
311.5
306.4
182.4
3.66%
3.35%
51
17.31
Buyback yield%
15.63
14.12
12.26
11.51
12.38
12.69
10.26
11.11
8.85
6.55
23.96
10.26
11.88
15
1.225
D/E ratiox
1.947
1.849
1.760
2.039
2.412
2.619
2.906
2.857
3.031
3.213
1.286
2.906
2.516
64
434.2
Enterprise value¥M
254.2
257.2
272.1
295.2
266.2
294.0
295.8
309.8
276.4
271.4
142.4
0.39%
0.85%
81
147.1
LT debt¥M
369.8
409.0
378.2
395.9
448.5
441.4
441.4
404.9
385.2
422.5
363.1
(1.18%)
2.65%
73
Revenue
¥610.8M
2.57%
1.00×
Cost of revenue
¥376.8M
2.19%
0.96×
Operating expenses
¥156.1M
3.15%
1.06×
Goodwill & intangibles
14.93%
Spread over hurdle
(0.35%)