228.6
Revenue¥M
392.0
420.2
456.2
476.7
504.5
533.5
571.3
594.1
640.3
687.1
240.9
6.37%
6.26%
85
5.90
Revenue growth%
7.34
6.17
8.68
7.10
8.73
8.19
8.31
6.07
4.98
6.93
8.31
6.93
7.22
71
2.82
Gross margin%
24.71
26.79
24.47
21.68
21.67
22.12
20.96
23.25
24.26
23.06
6.56
23.06
23.16
33
21.83
Operating margin%
3.04
5.60
3.32
2.86
3.75
5.17
4.63
2.27
3.84
2.86
25.28
3.84
3.53
17
17.17
Net margin%
26.44
26.49
28.19
30.54
30.65
29.14
26.15
24.42
27.37
27.28
29.79
27.28
27.33
93
23.34
P/E ratio (avg)x
21.41
22.18
20.00
21.28
22.50
22.99
23.62
21.12
23.47
23.22
9.829
23.22
22.34
87
6.140
EV/EBITx
33.19
31.20
34.12
39.33
41.04
40.40
44.04
43.82
49.67
53.39
25.33
44.04
40.72
69
6.09
FCF yield (avg)%
14.18
15.65
13.39
13.82
14.15
11.76
11.00
10.39
11.12
10.31
16.29
11.00
12.57
52
16.60
FCF margin%
13.83
11.85
8.88
11.26
11.50
12.19
11.47
12.67
12.89
11.94
17.98
12.19
11.89
9
1.706
FCF / Net incomex
1.341
1.386
1.562
1.813
1.750
1.914
2.181
2.111
1.996
2.309
0.957
2.111
1.863
70
7.15
ROIC%
6.43
7.09
8.90
6.69
6.39
6.14
6.59
4.06
6.12
7.20
9.57
6.14
6.51
11
17.34
Return on equity%
22.70
23.20
25.34
28.34
31.18
31.80
32.82
32.16
32.11
34.03
2.74
32.16
31.49
46
16.03
Return on assets%
9.23
10.98
11.70
12.42
13.91
16.35
17.03
14.53
12.63
9.92
3.94
14.53
12.52
86
2.38
EPS¥
3.72
3.56
3.64
4.11
3.99
4.61
4.41
5.07
4.82
5.25
2.54
5.64%
2.76%
—
22.57
EPS growth%
31.62
29.89
28.29
28.32
28.89
30.72
31.62
33.88
36.54
37.36
16.13
33.88
31.17
30
4.29
Bookvalue per sh¥
7.70
7.67
8.08
8.83
9.97
11.44
12.24
11.84
12.36
13.41
1.58
6.12%
6.82%
—
1.72
FCF per share¥
4.40
4.16
4.61
5.23
5.98
6.38
6.90
6.76
7.20
7.83
1.25
5.53%
6.22%
—
3.51
Dividend per sh¥
3.25
3.92
4.26
4.32
4.91
5.91
7.09
8.34
8.10
8.35
2.71
11.20%
11.15%
—
25.35
Div yield (avg)%
22.40
24.60
23.50
24.66
27.30
26.53
28.44
29.40
31.88
29.01
13.76
29.01
26.91
63
26.33
Payout ratio%
28.07
26.95
26.00
24.72
22.19
22.96
24.01
26.19
27.28
26.73
17.54
26.19
26.09
38
122.1
Shares (diluted)M
94.09
104.1
108.5
95.94
85.67
83.44
88.63
95.64
85.84
95.12
121.6
2.12%
(0.95%)
80
9.46
Buyback yield%
6.89
7.79
5.63
5.01
2.77
4.66
3.11
4.01
3.93
3.07
18.52
3.93
4.34
77
0.961
D/E ratiox
1.178
1.351
1.523
1.603
1.537
1.464
1.369
1.571
1.645
1.839
1.559
1.571
1.530
83
278.5
Enterprise value¥M
388.3
411.2
368.2
336.1
305.0
259.3
258.3
267.9
287.3
276.5
616.9
(1.94%)
(3.61%)
39
636.3
LT debt¥M
143.1
160.5
155.5
145.1
132.8
124.0
130.6
118.9
132.4
140.7
410.7
1.16%
0.27%
54
Revenue
¥687.1M
6.26%
1.00×
Cost of revenue
¥475.8M
6.15%
0.99×
Operating expenses
¥75.89M
6.91%
1.06×
Goodwill & intangibles
19.53%
Cash and investments
16.70%
Spread over hurdle
11.46%