25.33
Revenue¥M
330.6
343.4
369.1
382.4
402.2
415.9
449.3
470.1
500.1
517.9
27.55
5.19%
4.99%
73
19.36
Revenue growth%
7.70
8.56
8.87
10.27
12.91
13.42
14.49
13.98
13.13
11.63
18.68
13.42
12.27
78
6.00
Gross margin%
20.41
21.78
22.42
25.38
26.17
23.77
24.20
26.81
24.95
25.43
21.09
24.95
24.57
81
8.16
Operating margin%
10.55
11.23
9.37
9.81
11.33
12.52
14.15
13.52
14.59
12.61
18.16
13.52
11.93
79
9.44
Net margin%
23.41
20.94
18.61
16.99
19.16
22.15
20.05
20.96
17.98
15.60
10.37
20.05
19.60
89
27.19
P/E ratio (avg)x
41.00
42.85
48.48
52.96
54.60
62.25
65.02
67.29
74.70
69.39
6.303
67.29
58.43
40
29.29
EV/EBITx
36.52
38.04
42.46
43.85
45.61
45.51
53.90
55.77
59.79
68.92
8.494
55.77
45.56
47
22.19
FCF yield (avg)%
2.90
5.71
3.09
4.19
1.55
0.51
1.81
0.40
0.40
0.40
3.31
0.40
1.68
54
19.85
FCF margin%
30.93
31.19
31.19
29.16
27.08
29.89
30.78
31.93
32.20
32.24
27.37
31.93
31.06
40
0.788
FCF / Net incomex
1.400
1.578
1.572
1.842
2.207
2.549
2.730
2.680
2.881
3.002
0.158
2.730
2.378
57
13.21
ROIC%
2.59
1.73
3.51
0.98
1.20
3.13
3.96
2.12
0.40
0.40
27.90
2.12
1.92
77
15.69
Return on equity%
21.98
22.04
23.65
23.77
21.72
23.49
23.28
24.29
24.61
26.90
22.51
24.29
23.57
67
12.86
Return on assets%
13.78
14.02
13.78
12.89
13.23
14.91
12.81
10.09
11.06
12.79
11.78
12.79
13.06
76
1.30
EPS¥
0.62
0.63
0.60
0.62
0.72
0.77
0.75
0.79
0.91
0.87
1.38
3.80%
3.79%
—
16.85
EPS growth%
25.45
28.02
29.47
28.27
26.32
23.85
26.52
25.79
24.78
27.26
10.07
25.79
26.42
87
1.52
Bookvalue per sh¥
0.46
0.51
0.49
0.52
0.54
0.58
0.66
0.76
0.76
0.77
1.53
7.49%
5.11%
—
0.50
FCF per share¥
1.85
1.77
1.96
2.04
2.12
2.19
2.33
2.22
2.27
2.62
0.87
4.31%
4.55%
—
0.94
Dividend per sh¥
1.14
1.21
1.17
1.08
1.16
1.31
1.18
1.18
1.06
1.07
0.75
(1.72%)
(0.54%)
—
7.48
Div yield (avg)%
16.18
14.19
13.07
11.10
9.56
10.24
9.14
11.48
9.45
11.88
3.40
10.24
11.29
9
4.44
Payout ratio%
24.63
24.77
26.99
29.45
26.98
24.42
26.25
28.94
31.19
31.74
28.89
28.94
26.99
79
146.8
Shares (diluted)M
160.9
164.7
157.1
142.5
126.1
122.7
127.2
129.5
112.4
114.2
147.1
(1.95%)
(4.25%)
6
9.77
Buyback yield%
19.83
18.73
20.23
20.68
20.34
21.47
20.48
21.85
18.95
21.23
16.14
21.23
20.41
33
1.741
D/E ratiox
0.351
0.409
0.466
0.463
0.454
0.459
0.443
0.495
0.532
0.617
0.919
0.495
0.461
31
166.5
Enterprise value¥M
483.2
506.4
553.1
594.7
634.3
589.7
618.1
603.5
572.7
571.6
229.1
(2.06%)
1.03%
21
128.7
LT debt¥M
456.9
442.3
444.6
436.0
455.1
399.8
393.2
419.6
433.4
466.4
108.1
0.49%
0.94%
21
Revenue
¥517.9M
4.99%
1.00×
Cost of revenue
¥306.4M
4.58%
0.96×
Operating expenses
¥74.81M
5.53%
1.05×
Goodwill & intangibles
14.61%
Spread over hurdle
13.80%