15.98
Revenue¥M
158.2
171.3
182.5
193.5
203.6
216.7
229.0
248.3
265.3
288.0
17.41
7.18%
6.97%
20
13.79
Revenue growth%
14.49
11.96
10.89
10.41
7.80
8.78
9.31
9.29
10.74
13.69
13.95
9.31
10.58
34
20.44
Gross margin%
29.15
30.77
31.21
32.60
29.83
27.81
30.08
32.09
31.26
28.45
11.93
30.08
30.42
27
4.51
Operating margin%
23.92
23.75
24.80
21.98
24.04
21.91
24.07
23.55
24.41
25.38
24.89
24.07
23.98
51
16.94
Net margin%
27.09
29.63
31.42
30.04
27.97
30.50
32.10
29.76
30.06
30.67
21.89
30.50
30.05
29
22.94
P/E ratio (avg)x
18.31
19.54
21.30
20.11
18.41
17.33
19.56
17.62
18.71
17.60
18.82
17.62
18.56
73
33.44
EV/EBITx
20.12
20.42
23.13
23.62
22.43
24.76
23.07
25.03
28.38
29.28
22.51
25.03
23.38
91
27.75
FCF yield (avg)%
6.39
3.55
4.16
1.68
4.34
7.24
9.12
11.61
9.39
7.65
16.84
9.12
6.81
76
17.24
FCF margin%
11.20
10.88
12.48
14.43
14.56
11.66
12.96
13.38
15.28
14.15
12.06
13.38
13.17
51
1.217
FCF / Net incomex
1.298
1.279
1.176
1.054
0.942
0.995
1.081
0.972
0.953
0.937
0.947
0.972
1.024
20
10.79
ROIC%
20.37
19.48
18.27
20.73
18.07
17.76
18.73
21.04
22.59
23.28
22.22
21.04
19.92
78
21.21
Return on equity%
7.81
8.97
9.38
11.18
11.91
12.96
13.42
14.39
13.50
10.93
4.80
13.42
11.54
56
25.29
Return on assets%
27.46
28.14
26.17
23.60
25.23
25.84
28.32
30.02
30.65
30.47
7.51
30.02
27.80
55
1.62
EPS¥
0.77
0.79
0.73
0.76
0.70
0.71
0.69
0.73
0.71
0.74
1.77
1.21%
(1.23%)
—
2.18
EPS growth%
10.60
12.01
14.90
12.07
14.40
15.24
12.34
15.32
13.44
13.53
22.15
13.53
13.49
22
1.07
Bookvalue per sh¥
1.38
1.21
1.20
1.14
1.19
1.14
1.12
1.01
1.08
1.14
1.71
(0.81%)
(2.57%)
—
1.91
FCF per share¥
1.06
0.99
1.05
1.09
1.10
0.99
0.99
0.96
1.00
0.98
0.66
(2.38%)
(1.15%)
—
0.96
Dividend per sh¥
2.22
2.46
2.92
3.18
3.67
4.24
4.72
5.66
6.57
7.81
0.91
16.32%
14.59%
—
18.49
Div yield (avg)%
8.33
8.95
6.60
6.99
7.83
5.39
3.00
0.83
0.40
1.57
11.25
1.57
6.00
69
12.81
Payout ratio%
10.20
11.49
10.95
8.71
8.89
6.34
4.40
7.39
9.88
12.62
14.31
7.39
9.39
9
97.36
Shares (diluted)M
103.7
100.2
89.40
95.30
96.55
95.54
92.66
91.70
94.11
84.90
102.5
(2.54%)
(1.18%)
36
12.16
Buyback yield%
16.61
17.76
16.57
13.71
15.82
13.92
13.75
13.86
16.06
18.21
28.08
13.92
15.94
37
0.216
D/E ratiox
0.247
0.243
0.256
0.261
0.270
0.238
0.205
0.209
0.203
0.199
1.133
0.205
0.240
92
62.21
Enterprise value¥M
60.83
66.06
67.78
64.72
68.26
71.45
78.82
83.85
95.34
97.02
70.85
7.29%
4.65%
41
309.4
LT debt¥M
67.56
66.52
69.55
78.50
74.98
81.13
84.47
89.49
90.80
81.85
156.5
1.77%
1.38%
49
Revenue
¥288.0M
6.97%
1.00×
Cost of revenue
¥157.9M
7.18%
1.02×
Operating expenses
¥71.63M
7.02%
1.00×
Spread over hurdle
65.78%