322.6
Revenue¥M
342.6
366.1
397.5
430.0
450.4
468.5
502.0
539.5
574.9
600.7
352.1
5.93%
6.26%
27
12.31
Revenue growth%
24.53
23.80
20.89
21.48
19.04
17.27
18.83
19.43
20.30
23.23
24.56
19.43
20.59
54
21.05
Gross margin%
21.40
23.57
23.57
21.40
18.63
20.47
19.92
17.71
18.83
21.70
18.42
19.92
20.93
18
8.72
Operating margin%
15.79
17.94
19.99
20.52
22.50
20.67
19.94
22.82
24.96
27.67
10.77
22.82
20.60
67
25.49
Net margin%
23.85
25.73
27.70
28.25
29.12
26.85
24.95
25.16
25.55
28.48
20.71
25.55
26.29
29
31.45
P/E ratio (avg)x
38.00
41.85
45.40
47.75
45.27
43.63
40.87
44.41
47.59
51.53
37.52
44.41
44.84
67
27.62
EV/EBITx
55.91
61.80
65.16
69.10
73.37
71.50
83.83
90.97
101.7
102.9
37.66
90.97
72.44
20
28.68
FCF yield (avg)%
8.07
8.47
7.73
5.88
3.55
4.06
3.16
0.80
0.98
2.93
15.35
2.93
3.81
50
14.90
FCF margin%
27.46
28.69
29.18
29.04
31.41
29.61
30.41
33.30
34.80
36.18
11.01
33.30
30.01
12
0.533
FCF / Net incomex
1.323
1.252
1.353
1.209
1.192
1.235
1.189
1.172
1.071
0.926
0.349
1.172
1.201
82
8.42
ROIC%
0.40
3.12
0.42
0.40
2.35
2.27
3.48
4.79
6.34
9.13
29.85
4.79
2.73
50
16.53
Return on equity%
23.87
24.14
26.37
28.40
29.48
28.95
26.41
27.21
29.30
29.92
21.67
28.95
27.81
8
22.68
Return on assets%
16.33
16.75
16.31
15.27
17.43
16.21
17.37
18.54
17.50
19.01
10.07
17.50
17.06
19
0.84
EPS¥
0.73
0.71
0.81
0.81
0.81
0.81
0.90
1.02
1.07
1.15
0.90
7.17%
5.66%
—
19.82
EPS growth%
9.19
8.32
6.36
5.65
7.73
8.21
9.59
9.56
7.25
9.60
24.65
9.56
8.27
30
0.41
Bookvalue per sh¥
1.13
1.08
1.12
1.20
1.21
1.26
1.26
1.25
1.28
1.37
1.22
2.49%
1.48%
—
0.73
FCF per share¥
0.59
0.63
0.64
0.62
0.57
0.56
0.60
0.62
0.59
0.65
1.00
2.74%
0.15%
—
1.06
Dividend per sh¥
1.32
1.28
1.33
1.58
1.55
1.82
2.00
1.97
2.00
2.10
0.32
6.27%
4.37%
—
28.02
Div yield (avg)%
2.56
3.14
5.66
3.64
3.22
2.73
0.40
0.80
2.23
0.63
29.90
0.80
2.65
32
24.27
Payout ratio%
27.09
24.10
21.98
21.85
20.14
22.09
22.89
24.03
24.04
23.31
13.87
23.31
23.10
39
248.3
Shares (diluted)M
288.7
303.1
322.4
325.8
354.9
376.1
420.5
463.6
444.6
456.8
257.5
5.18%
5.11%
52
11.71
Buyback yield%
31.17
30.70
29.42
28.54
26.36
26.78
24.64
21.70
23.36
23.29
21.85
23.36
26.57
39
1.669
D/E ratiox
0.945
0.898
0.914
0.827
0.866
0.899
1.005
0.960
1.016
1.118
1.024
1.005
0.930
43
583.4
Enterprise value¥M
117.7
131.3
142.6
155.7
169.8
176.4
183.1
174.8
169.5
172.6
567.0
0.33%
5.40%
60
379.4
LT debt¥M
196.9
185.7
210.9
207.0
197.2
190.3
197.2
190.5
204.3
234.9
127.8
3.56%
3.41%
38
Revenue
¥600.7M
6.26%
1.00×
Cost of revenue
¥418.8M
6.46%
1.02×
Operating expenses
¥109.6M
6.03%
0.98×
Goodwill & intangibles
16.17%
Spread over hurdle
16.04%