86.89
Revenue¥M
258.2
280.7
305.0
331.1
349.3
371.8
401.4
437.3
469.8
498.2
90.47
7.36%
7.27%
66
20.35
Revenue growth%
5.25
3.60
2.91
5.49
2.70
3.77
3.01
1.29
4.22
5.26
5.57
3.77
3.68
6
11.45
Gross margin%
10.99
11.21
11.52
10.17
9.68
10.48
9.13
8.87
9.83
12.64
8.54
9.83
10.33
63
11.14
Operating margin%
13.36
15.26
16.21
16.72
17.70
18.43
17.29
14.51
13.28
14.68
19.93
14.68
15.74
81
3.69
Net margin%
10.95
9.53
8.52
5.62
7.81
9.19
6.27
4.16
2.96
1.15
12.23
4.16
7.04
48
31.88
P/E ratio (avg)x
38.33
39.78
45.10
40.48
40.23
42.78
48.29
46.82
52.72
48.81
21.54
48.29
43.94
37
32.24
EV/EBITx
40.44
42.56
46.13
46.68
46.28
45.37
45.08
45.81
49.04
50.21
20.08
45.81
45.97
53
23.19
FCF yield (avg)%
21.69
21.14
22.93
21.51
18.84
17.02
14.35
13.33
13.85
16.26
12.00
14.35
17.93
27
24.07
FCF margin%
13.73
13.31
14.96
15.27
14.52
14.64
13.30
15.55
14.21
11.44
20.50
14.21
14.36
45
1.030
FCF / Net incomex
1.632
1.738
1.638
1.426
1.549
1.536
1.614
1.423
1.263
1.084
0.256
1.423
1.543
77
2.11
ROIC%
21.63
22.91
23.30
23.55
25.65
23.51
21.36
19.94
18.60
21.24
25.24
21.24
22.27
56
7.07
Return on equity%
15.19
13.22
13.74
16.63
15.73
15.49
13.20
15.73
13.66
16.48
28.55
15.49
15.34
88
26.08
Return on assets%
23.94
25.78
24.04
23.92
22.07
22.48
22.21
21.53
20.27
20.35
7.83
21.53
22.35
83
0.95
EPS¥
1.54
1.76
2.13
2.51
2.67
3.05
3.30
3.33
3.81
4.43
1.03
10.62%
12.61%
—
27.83
EPS growth%
23.65
22.98
20.57
18.46
20.84
23.10
25.29
23.20
20.80
19.46
12.93
23.10
21.91
6
0.73
Bookvalue per sh¥
0.55
0.56
0.62
0.65
0.73
0.68
0.61
0.55
0.61
0.60
0.26
(3.81%)
1.39%
—
0.96
FCF per share¥
1.32
1.39
1.26
1.23
1.27
1.37
1.46
1.55
1.59
1.75
0.52
6.59%
3.18%
—
0.89
Dividend per sh¥
1.51
1.66
1.90
1.86
2.04
2.38
2.58
2.89
3.04
3.02
0.66
8.09%
7.52%
—
14.77
Div yield (avg)%
21.60
21.93
22.45
25.34
28.33
29.02
31.11
30.28
30.41
32.42
10.18
30.41
28.68
85
20.40
Payout ratio%
19.61
16.62
19.60
20.55
17.72
19.29
20.05
20.10
17.40
16.88
27.83
19.29
19.45
57
218.4
Shares (diluted)M
241.6
256.3
246.2
226.2
234.8
231.7
248.4
234.2
209.1
186.2
209.3
(4.53%)
(1.95%)
8
9.23
Buyback yield%
3.03
1.68
1.31
2.28
2.22
4.27
1.83
2.32
3.45
1.61
8.76
2.32
2.25
28
0.851
D/E ratiox
2.121
2.157
2.260
2.551
2.405
2.236
2.430
2.437
2.206
2.397
1.521
2.397
2.329
41
519.9
Enterprise value¥M
236.7
221.0
228.7
210.9
209.9
192.2
213.1
206.6
213.6
208.5
376.2
(0.14%)
(1.93%)
83
32.81
LT debt¥M
163.3
176.9
170.7
173.4
196.0
188.1
221.3
255.0
275.9
285.7
104.1
7.83%
6.49%
85
Revenue
¥498.2M
7.27%
1.00×
Cost of revenue
¥308.5M
6.93%
0.97×
Operating expenses
¥70.39M
7.32%
1.01×
Goodwill & intangibles
17.69%
Spread over hurdle
(0.36%)