50.65
Revenue¥M
350.9
390.7
422.0
456.6
503.5
537.2
591.4
630.0
685.8
735.0
53.18
7.86%
8.36%
24
17.06
Revenue growth%
20.14
18.92
20.13
18.43
20.49
21.45
22.09
25.08
27.98
30.56
24.53
25.08
20.97
27
13.24
Gross margin%
15.45
12.95
14.77
17.47
17.03
17.21
17.39
18.48
20.30
19.65
10.86
18.48
17.30
30
5.17
Operating margin%
24.52
23.86
22.14
19.75
20.67
17.93
16.82
18.96
20.01
19.29
25.79
18.96
19.88
77
5.71
Net margin%
24.66
23.93
25.21
22.76
22.44
22.54
25.02
22.20
19.23
19.42
3.33
22.20
22.65
6
33.64
P/E ratio (avg)x
44.30
42.41
39.92
44.50
41.91
46.88
48.91
54.69
63.36
68.08
23.45
54.69
45.69
25
26.19
EV/EBITx
7.117
6.479
6.414
6.870
6.967
6.702
6.203
6.167
5.793
6.121
35.18
6.167
6.446
74
26.50
FCF yield (avg)%
31.67
29.81
29.66
29.04
30.55
29.52
30.17
32.77
34.79
33.13
15.17
32.77
30.36
6
27.62
FCF margin%
14.09
16.48
17.36
18.73
18.75
18.42
15.43
16.71
14.94
12.84
25.95
15.43
16.60
8
0.848
FCF / Net incomex
1.933
1.820
1.981
1.854
1.760
1.778
2.061
1.977
1.863
1.782
1.214
1.863
1.859
83
5.58
ROIC%
25.97
28.38
28.83
26.79
27.81
29.97
30.20
27.36
27.92
29.33
20.81
29.33
28.15
82
10.85
Return on equity%
0.99
2.80
2.43
0.40
0.40
1.87
1.55
0.40
3.23
3.36
8.52
1.87
1.71
17
10.91
Return on assets%
20.05
18.92
21.22
23.59
24.56
22.93
22.34
21.57
22.77
19.78
21.05
22.34
21.95
7
0.70
EPS¥
0.45
0.48
0.51
0.50
0.54
0.53
0.59
0.60
0.60
0.60
0.73
1.88%
3.12%
—
29.17
EPS growth%
41.72
44.50
42.72
42.11
40.46
41.36
40.98
38.79
37.47
37.01
26.53
38.79
41.17
45
0.82
Bookvalue per sh¥
0.88
0.98
1.16
1.29
1.44
1.44
1.45
1.50
1.53
1.58
0.85
1.86%
6.71%
—
0.86
FCF per share¥
1.30
1.22
1.11
1.25
1.36
1.36
1.26
1.12
1.24
1.41
1.16
0.71%
(0.09%)
—
0.87
Dividend per sh¥
0.57
0.64
0.64
0.72
0.71
0.82
0.92
1.01
1.14
1.26
0.29
12.35%
8.99%
—
24.90
Div yield (avg)%
27.13
24.53
27.34
25.08
24.54
21.79
22.96
22.77
20.86
21.96
6.66
21.96
23.74
8
24.96
Payout ratio%
17.64
18.08
16.84
17.17
16.99
18.06
17.46
17.19
18.32
18.88
29.55
18.06
17.55
44
169.1
Shares (diluted)M
236.7
230.8
225.0
211.2
238.4
242.5
257.1
260.9
243.7
262.6
173.2
1.95%
1.16%
42
3.34
Buyback yield%
15.86
13.47
12.69
10.27
11.42
9.36
10.26
9.48
7.64
8.15
21.60
9.36
10.27
63
1.534
D/E ratiox
2.007
2.349
2.791
3.175
3.312
3.637
4.015
3.905
4.184
4.413
0.200
4.015
3.475
75
162.5
Enterprise value¥M
236.6
227.8
223.2
252.8
239.1
271.0
276.1
295.9
309.6
351.8
540.6
8.03%
4.75%
34
213.0
LT debt¥M
102.8
107.2
113.8
117.0
108.9
106.5
116.2
121.9
120.8
121.2
359.8
2.18%
0.95%
35
Revenue
¥735.0M
8.36%
1.00×
Cost of revenue
¥476.5M
8.07%
0.97×
Operating expenses
¥128.8M
8.28%
0.99×
Goodwill & intangibles
17.38%
Spread over hurdle
(3.66%)