487.1
Revenue¥M
502.3
519.7
544.7
586.5
607.4
650.3
696.8
728.4
762.4
815.4
501.4
6.07%
5.61%
70
24.00
Revenue growth%
20.69
21.56
18.98
16.30
16.24
14.08
14.20
15.45
13.33
14.36
18.73
14.20
15.85
55
21.97
Gross margin%
28.84
30.49
32.52
35.18
33.11
32.60
33.28
32.63
33.55
31.59
14.89
32.63
32.62
15
10.19
Operating margin%
28.83
31.19
33.48
35.10
37.56
40.55
41.18
44.07
42.00
39.26
20.07
41.18
38.41
12
7.25
Net margin%
28.23
30.01
27.01
26.70
29.52
31.05
30.96
30.60
33.58
33.12
2.33
31.05
30.31
15
12.05
P/E ratio (avg)x
9.456
10.75
11.60
13.64
15.30
16.79
19.77
19.65
20.43
24.15
24.33
19.77
16.04
88
36.69
EV/EBITx
30.52
33.46
31.43
29.80
28.92
27.22
30.90
29.76
34.00
35.22
27.45
30.90
30.71
74
24.79
FCF yield (avg)%
22.31
19.45
18.27
15.28
12.77
11.05
10.85
12.10
12.37
12.18
3.65
12.10
12.57
61
28.82
FCF margin%
17.10
16.24
15.03
17.83
18.70
16.08
18.19
18.30
16.35
14.77
15.16
16.35
16.73
86
0.999
FCF / Net incomex
0.853
0.926
0.837
0.915
0.912
0.857
0.753
0.705
0.775
0.739
1.580
0.753
0.845
68
16.66
ROIC%
12.79
14.38
14.20
14.01
15.04
12.18
10.45
8.49
9.33
9.55
25.11
9.55
12.49
94
10.69
Return on equity%
15.31
14.02
11.15
13.94
11.32
8.95
7.07
7.80
7.84
5.73
12.23
7.80
10.05
44
9.32
Return on assets%
7.94
5.90
3.10
1.94
1.41
0.40
0.40
0.40
0.40
1.85
26.32
0.40
1.63
41
7.05
EPS¥
1.95
2.08
2.15
2.31
2.68
2.70
3.15
3.49
4.19
4.25
7.72
9.63%
9.21%
—
15.45
EPS growth%
20.64
19.01
16.21
15.57
17.19
20.06
20.24
22.04
23.51
25.56
3.50
22.04
20.15
32
4.27
Bookvalue per sh¥
8.80
9.15
9.75
10.96
12.25
13.64
14.66
14.50
15.36
15.71
5.30
5.11%
6.59%
—
6.89
FCF per share¥
3.22
3.50
3.84
4.06
3.65
3.36
3.42
3.40
3.25
2.88
7.36
(4.63%)
(1.38%)
—
8.22
Dividend per sh¥
7.79
8.30
9.01
9.37
10.55
10.15
9.40
9.78
9.06
8.57
4.80
(4.08%)
2.00%
—
14.75
Div yield (avg)%
10.10
11.40
8.46
10.95
12.87
11.03
12.31
13.01
12.39
13.45
24.49
12.39
11.86
20
16.59
Payout ratio%
22.42
22.35
22.00
23.93
26.56
25.09
27.84
29.55
30.33
30.70
25.04
29.55
25.83
8
86.72
Shares (diluted)M
107.0
105.0
116.0
121.8
116.8
128.4
134.0
122.5
124.1
127.7
90.24
1.81%
2.93%
19
17.76
Buyback yield%
17.45
18.75
19.27
21.71
21.09
20.53
22.90
21.52
19.02
21.88
26.82
21.52
20.81
35
0.805
D/E ratiox
0.408
0.418
0.376
0.397
0.370
0.355
0.337
0.307
0.268
0.243
0.889
0.307
0.363
64
474.7
Enterprise value¥M
688.9
757.3
730.3
675.1
760.4
865.5
837.3
953.6
897.4
964.7
518.5
4.87%
4.00%
58
0.313
LT debt¥B
0.936
0.916
0.998
1.003
1.088
1.188
1.370
1.387
1.393
1.482
0.973
6.38%
4.93%
63
Revenue
¥815.4M
5.61%
1.00×
Cost of revenue
¥570.8M
5.64%
1.00×
Operating expenses
¥97.57M
5.27%
0.97×
Goodwill & intangibles
18.10%
Spread over hurdle
(5.64%)