74.98
Revenue¥M
414.5
431.1
454.1
476.7
495.3
499.2
522.7
527.2
554.5
566.7
79.45
2.73%
3.41%
33
2.18
Revenue growth%
18.21
20.60
20.37
17.60
17.35
18.68
17.07
15.91
14.19
13.23
9.31
15.91
17.48
67
11.58
Gross margin%
8.12
5.60
6.27
7.88
5.25
3.45
4.27
2.28
3.22
4.11
25.02
3.45
4.76
53
11.08
Operating margin%
10.10
7.37
6.07
7.64
10.13
7.57
5.08
5.96
7.13
6.20
8.53
6.20
7.25
66
26.67
Net margin%
3.40
6.09
6.01
3.32
4.93
5.38
3.13
4.47
1.48
0.40
12.94
3.13
3.94
78
32.69
P/E ratio (avg)x
9.681
9.425
8.884
9.149
8.496
8.200
8.349
9.241
9.290
10.02
23.61
9.241
9.195
53
10.35
EV/EBITx
28.04
32.44
34.05
34.82
32.63
33.14
37.20
36.45
38.27
35.73
8.560
36.45
34.43
72
18.27
FCF yield (avg)%
11.93
11.92
9.22
12.08
13.68
13.94
16.29
16.92
14.48
16.66
24.39
16.29
13.81
24
10.31
FCF margin%
3.59
1.67
0.40
1.20
3.37
5.22
3.47
4.42
4.10
4.10
16.45
4.10
3.53
44
0.752
FCF / Net incomex
1.402
1.564
1.671
1.667
1.875
1.729
1.604
1.529
1.459
1.452
0.669
1.529
1.584
93
11.85
ROIC%
3.42
3.88
1.76
2.52
3.26
2.93
4.77
7.28
7.23
5.35
5.04
5.35
3.65
24
21.38
Return on equity%
25.44
24.10
22.15
20.99
20.82
18.91
20.09
20.87
22.55
25.14
16.47
20.87
21.57
51
10.34
Return on assets%
33.06
30.49
27.59
25.78
23.04
20.15
21.60
21.96
23.49
23.25
4.32
21.96
23.37
45
1.74
EPS¥
1.82
1.93
2.04
2.19
2.07
2.07
2.33
2.28
2.52
2.92
1.77
7.12%
5.69%
—
9.43
EPS growth%
21.59
22.09
21.03
20.92
18.59
17.22
19.47
18.55
17.64
14.82
22.44
17.64
19.03
19
1.01
Bookvalue per sh¥
3.95
3.80
3.84
3.97
4.44
4.71
4.71
4.90
5.31
5.03
1.88
2.56%
3.49%
—
3.34
FCF per share¥
1.76
1.76
2.02
1.94
1.79
1.70
1.85
1.98
2.01
1.97
3.30
1.91%
2.20%
—
2.75
Dividend per sh¥
1.01
1.08
1.06
1.09
1.27
1.51
1.81
1.89
2.28
2.69
3.31
16.28%
12.03%
—
25.15
Div yield (avg)%
29.14
26.40
23.54
26.44
27.00
24.70
21.96
19.09
19.29
19.12
19.92
19.29
24.12
92
28.12
Payout ratio%
20.52
17.58
14.77
14.59
12.72
14.76
13.44
10.80
9.16
11.54
3.77
11.54
14.02
78
50.88
Shares (diluted)M
46.18
48.84
44.81
48.44
54.17
56.13
57.33
57.12
58.15
61.82
49.32
2.67%
2.00%
78
20.86
Buyback yield%
1.40
0.85
2.04
0.40
0.40
1.78
0.45
0.40
0.40
0.40
27.96
0.40
0.43
30
1.108
D/E ratiox
1.307
1.334
1.312
1.513
1.637
1.678
2.002
2.076
2.325
2.624
0.220
2.076
1.658
13
398.5
Enterprise value¥M
174.0
167.1
170.3
190.7
185.9
194.7
218.6
204.6
225.9
221.4
145.9
3.56%
2.02%
52
177.0
LT debt¥M
296.3
280.9
306.3
287.1
327.4
357.9
386.9
364.2
367.2
418.3
136.7
5.03%
4.20%
42
Revenue
¥566.7M
3.41%
1.00×
Cost of revenue
¥232.8M
3.20%
0.98×
Operating expenses
¥134.1M
3.38%
1.00×
Goodwill & intangibles
16.52%
Spread over hurdle
10.81%