85.51
Revenue¥M
326.6
345.9
364.4
395.8
414.4
446.5
485.2
511.1
549.7
576.2
88.96
6.82%
6.59%
29
4.31
Revenue growth%
24.16
23.29
26.28
26.51
26.01
26.60
29.35
27.37
29.93
31.74
4.34
29.35
26.56
43
18.06
Gross margin%
8.08
9.59
9.75
10.75
10.98
9.44
11.75
11.09
8.30
11.26
4.52
11.09
10.25
53
22.81
Operating margin%
2.65
0.40
1.92
2.80
1.10
0.40
1.95
4.27
3.71
0.71
19.51
1.95
1.93
87
17.20
Net margin%
9.11
11.36
10.45
10.69
12.63
10.04
12.92
15.07
13.80
14.54
26.82
13.80
12.00
81
19.66
P/E ratio (avg)x
49.38
52.06
52.16
60.52
57.72
57.70
61.93
66.20
75.89
79.58
24.17
66.20
59.12
83
31.47
EV/EBITx
12.78
13.66
13.77
14.83
13.94
13.80
12.84
13.64
12.69
11.61
8.145
12.84
13.65
22
14.45
FCF yield (avg)%
31.90
29.16
28.53
28.00
26.20
23.27
23.70
25.48
27.70
30.25
21.62
25.48
27.85
35
2.52
FCF margin%
2.04
1.81
1.32
3.04
0.63
2.91
5.32
8.01
7.29
7.41
2.87
7.29
2.97
57
1.561
FCF / Net incomex
1.345
1.210
1.316
1.305
1.159
1.136
1.140
1.194
1.101
1.101
1.534
1.136
1.176
28
18.95
ROIC%
22.22
22.62
25.58
24.03
24.70
26.99
26.77
24.33
23.91
26.66
16.29
26.66
24.52
16
19.11
Return on equity%
29.13
28.59
29.53
31.77
33.30
33.01
32.45
30.13
30.10
31.06
3.11
31.06
30.59
33
4.03
Return on assets%
20.28
21.52
24.21
25.98
26.01
27.99
25.86
24.54
27.15
26.12
20.76
26.12
25.92
83
0.62
EPS¥
4.55
4.50
5.12
5.49
6.56
6.78
6.62
7.65
7.54
7.38
0.67
2.36%
6.95%
—
27.61
EPS growth%
30.07
30.00
29.81
28.90
31.36
33.47
34.03
31.73
34.06
33.08
14.76
33.47
31.54
89
0.80
Bookvalue per sh¥
5.81
6.99
7.35
7.42
8.98
9.78
9.77
10.57
12.47
14.24
3.69
9.65%
11.25%
—
0.58
FCF per share¥
2.17
2.08
1.97
2.21
2.36
2.74
2.62
3.02
3.13
2.99
2.83
4.84%
3.35%
—
4.12
Dividend per sh¥
0.99
0.97
0.87
0.85
0.77
0.72
0.78
0.74
0.77
0.83
1.82
1.65%
(2.65%)
—
24.19
Div yield (avg)%
24.17
21.41
22.35
22.63
20.05
18.53
20.03
22.52
22.04
21.52
2.40
21.52
21.78
73
7.91
Payout ratio%
21.20
19.08
19.76
18.67
18.85
16.33
15.05
13.48
11.59
9.63
12.40
13.48
17.50
67
103.5
Shares (diluted)M
105.5
113.9
106.2
101.6
94.75
95.98
90.80
96.21
99.45
98.98
101.6
0.88%
(0.17%)
52
20.57
Buyback yield%
21.67
22.04
21.13
22.99
24.14
25.23
22.29
22.84
25.22
28.13
9.39
25.22
22.92
75
0.696
D/E ratiox
0.606
0.576
0.637
0.611
0.628
0.644
0.670
0.628
0.558
0.504
0.929
0.628
0.619
46
80.90
Enterprise value¥M
430.2
422.5
499.3
502.9
563.9
660.1
721.5
832.4
797.8
849.4
336.8
8.54%
7.78%
7
356.0
LT debt¥M
445.7
519.1
516.9
521.9
601.2
728.5
769.1
855.9
851.4
959.9
93.95
9.81%
8.03%
83
Revenue
¥576.2M
6.59%
1.00×
Cost of revenue
¥301.9M
7.19%
1.06×
Operating expenses
¥105.5M
5.73%
0.92×
Spread over hurdle
18.60%