542.6
Revenue¥M
383.4
395.1
412.7
433.9
454.0
466.1
476.5
495.8
507.9
529.5
568.9
3.12%
3.67%
64
11.90
Revenue growth%
9.93
8.14
6.15
7.33
5.45
3.79
2.19
1.50
0.40
2.41
12.47
2.19
4.62
39
12.22
Gross margin%
20.08
19.91
18.55
20.11
21.40
19.60
20.56
18.87
19.81
22.20
13.43
19.81
20.00
73
22.33
Operating margin%
17.53
18.25
16.15
14.05
13.66
16.12
16.54
18.47
19.71
17.56
13.81
17.56
17.03
45
18.07
Net margin%
1.32
2.48
4.74
6.24
5.22
7.79
8.26
8.60
7.84
9.40
2.83
8.26
7.02
61
30.94
P/E ratio (avg)x
29.82
35.09
34.30
35.94
42.51
47.67
47.58
54.14
60.07
64.29
32.48
54.14
45.04
52
36.00
EV/EBITx
33.37
35.91
35.62
37.88
38.96
39.40
40.55
45.98
46.71
53.32
25.07
45.98
39.18
94
8.13
FCF yield (avg)%
31.53
33.56
31.66
31.08
29.02
27.96
25.93
24.13
25.26
23.50
4.63
25.26
28.49
14
16.10
FCF margin%
18.16
17.05
15.30
12.84
14.63
14.79
13.90
11.68
14.53
16.34
23.47
14.53
14.71
47
1.795
FCF / Net incomex
0.188
0.190
0.197
0.226
0.218
0.234
0.254
0.243
0.253
0.262
0.561
0.253
0.230
38
10.68
ROIC%
9.29
8.86
11.35
9.99
11.00
9.07
9.05
6.76
4.54
6.57
10.35
6.76
9.06
58
26.80
Return on equity%
6.48
6.75
8.42
6.35
6.08
3.99
6.38
7.44
10.21
12.58
2.97
7.44
6.62
6
12.44
Return on assets%
14.60
17.07
14.45
13.56
11.89
9.63
11.22
10.48
8.08
10.12
4.82
10.12
11.55
35
1.38
EPS¥
1.21
1.30
1.30
1.38
1.44
1.59
1.58
1.56
1.84
2.22
1.52
9.05%
6.78%
—
12.38
EPS growth%
9.12
6.95
9.13
7.31
5.76
5.10
7.57
7.46
9.10
6.79
5.86
7.46
7.38
33
1.47
Bookvalue per sh¥
0.91
0.98
0.90
0.87
0.85
0.91
1.04
0.96
0.92
0.84
0.99
(0.21%)
(0.88%)
—
2.06
FCF per share¥
2.17
2.60
3.03
3.19
3.23
3.79
3.79
3.81
3.79
3.82
0.88
3.41%
7.11%
—
0.76
Dividend per sh¥
2.02
2.23
2.25
2.33
2.33
2.82
2.98
3.00
3.12
3.72
1.18
9.79%
7.30%
—
19.79
Div yield (avg)%
0.40
0.40
3.10
1.85
4.58
4.84
6.61
5.28
6.57
5.69
17.86
5.69
4.71
68
21.16
Payout ratio%
17.78
20.05
19.77
20.60
17.69
20.00
21.89
19.28
18.55
16.38
29.28
19.28
19.52
71
173.6
Shares (diluted)M
232.8
237.5
236.0
236.3
253.6
272.3
259.2
277.2
263.5
290.5
180.2
2.76%
1.92%
22
15.75
Buyback yield%
0.40
2.53
0.40
0.40
0.58
1.04
3.97
4.75
2.30
0.40
22.75
2.30
0.81
64
1.598
D/E ratiox
0.406
0.452
0.513
0.504
0.552
0.566
0.607
0.579
0.594
0.585
0.355
0.585
0.559
31
478.3
Enterprise value¥M
152.6
148.1
146.4
158.7
152.0
142.6
127.8
133.4
120.2
109.1
585.2
(6.41%)
(3.42%)
47
168.4
LT debt¥M
498.4
479.7
424.9
412.1
414.2
381.7
403.0
362.5
377.0
398.0
460.4
(0.80%)
(3.40%)
68
Revenue
¥529.5M
3.67%
1.00×
Cost of revenue
¥329.3M
3.61%
0.99×
Operating expenses
¥134.0M
3.76%
1.01×
Goodwill & intangibles
15.22%
Spread over hurdle
(5.90%)