219.7
Revenue¥M
449.5
448.5
457.6
466.5
475.6
477.8
488.1
504.9
515.8
515.4
224.1
1.62%
1.46%
14
11.09
Revenue growth%
26.54
26.35
26.36
25.27
26.38
28.95
27.09
25.19
25.71
26.29
5.16
26.29
26.36
54
22.38
Gross margin%
16.75
14.14
14.42
15.25
13.17
14.08
11.27
8.79
5.89
6.63
23.00
8.79
13.63
22
8.76
Operating margin%
19.53
16.58
19.45
18.16
18.47
18.47
16.96
16.09
14.79
17.77
19.91
16.96
17.96
7
23.87
Net margin%
16.82
19.20
19.65
20.82
20.28
17.43
14.84
14.47
14.00
15.90
19.00
14.84
17.12
70
13.54
P/E ratio (avg)x
38.89
42.23
42.68
40.74
40.89
48.41
53.31
60.58
60.75
66.06
36.34
60.58
45.55
67
23.28
EV/EBITx
34.15
36.73
32.39
29.56
26.11
27.36
24.67
26.65
25.72
27.19
14.36
26.65
27.28
50
12.86
FCF yield (avg)%
1.88
2.88
0.79
0.40
0.40
0.40
0.40
0.47
0.40
3.39
19.93
0.40
0.43
52
11.89
FCF margin%
27.54
24.82
27.11
27.80
29.64
32.13
34.51
33.69
31.91
33.65
2.34
33.65
30.77
24
0.308
FCF / Net incomex
0.881
0.825
0.749
0.735
0.685
0.654
0.565
0.501
0.458
0.503
1.785
0.503
0.670
46
7.27
ROIC%
16.88
17.03
16.10
17.32
17.65
16.35
14.24
13.18
13.84
13.97
10.12
13.97
16.23
43
9.92
Return on equity%
28.47
25.90
24.20
22.62
25.05
26.35
23.50
23.44
23.55
23.47
12.56
23.50
23.87
64
26.25
Return on assets%
21.64
18.68
20.13
18.15
17.35
17.71
14.82
12.97
11.07
10.10
26.55
12.97
17.53
74
1.09
EPS¥
2.38
2.32
2.52
2.26
2.03
2.19
2.08
1.96
1.89
2.07
1.14
0.43%
(1.30%)
—
28.88
EPS growth%
24.05
21.11
22.32
21.58
19.54
21.17
22.53
20.41
18.53
18.17
21.98
20.41
21.14
42
3.45
Bookvalue per sh¥
2.89
3.39
3.56
3.99
4.52
5.34
5.21
5.55
6.09
6.99
2.96
9.10%
10.99%
—
3.37
FCF per share¥
2.57
2.89
2.93
2.98
3.27
3.66
4.10
4.15
4.19
4.11
2.34
4.68%
3.88%
—
1.29
Dividend per sh¥
5.56
6.19
7.18
7.94
7.76
7.58
8.60
8.50
9.83
10.67
1.85
6.57%
8.36%
—
10.38
Div yield (avg)%
30.68
28.74
29.58
27.05
28.71
29.56
29.50
28.98
26.71
29.52
23.73
29.50
29.24
5
24.80
Payout ratio%
21.99
20.81
19.33
19.24
18.92
20.89
21.08
24.01
23.16
24.13
18.42
23.16
20.99
57
97.82
Shares (diluted)M
80.93
77.75
76.44
67.95
72.03
75.20
70.70
65.38
66.71
65.71
97.32
(1.82%)
(3.25%)
28
25.52
Buyback yield%
20.87
22.11
20.81
23.36
24.47
22.19
22.75
24.58
26.36
29.02
18.54
24.58
23.05
27
0.518
D/E ratiox
0.255
0.289
0.295
0.314
0.353
0.398
0.372
0.419
0.377
0.389
1.310
0.389
0.362
32
177.2
Enterprise value¥M
70.16
78.95
93.56
107.2
129.2
137.5
142.1
152.9
154.4
172.9
274.6
6.00%
11.52%
33
363.9
LT debt¥M
289.6
283.3
253.4
245.7
253.5
235.4
226.9
199.4
218.8
190.4
266.8
(5.56%)
(3.82%)
36
Revenue
¥515.4M
1.46%
1.00×
Cost of revenue
¥360.8M
1.46%
1.00×
Operating expenses
¥55.52M
1.47%
1.00×
Spread over hurdle
38.96%