182.1
Revenue¥M
291.3
301.3
308.6
321.8
339.8
346.2
361.0
364.4
374.9
382.5
196.2
2.39%
2.95%
28
13.80
Revenue growth%
27.32
29.02
29.71
32.02
29.80
30.92
31.44
31.65
29.39
29.03
19.27
30.92
29.75
30
3.01
Gross margin%
32.22
30.20
29.24
28.75
30.92
33.41
32.63
31.06
31.71
29.06
16.29
31.71
30.99
92
15.21
Operating margin%
15.19
12.72
11.44
11.74
10.31
9.48
11.70
9.90
10.86
12.67
19.74
10.86
11.57
33
24.67
Net margin%
14.89
12.37
10.70
12.94
15.10
18.04
16.32
14.43
12.47
14.11
19.78
14.43
14.27
9
17.32
P/E ratio (avg)x
47.48
50.98
54.86
56.64
67.01
66.58
66.09
75.13
89.77
90.77
9.689
75.13
66.34
56
16.50
EV/EBITx
9.910
11.87
13.78
14.81
15.80
16.71
17.80
19.25
21.10
22.50
9.647
19.25
16.26
39
2.66
FCF yield (avg)%
10.66
8.75
10.14
12.97
12.42
14.55
13.09
13.33
12.83
14.67
17.61
13.33
12.90
74
13.53
FCF margin%
16.00
17.01
19.37
18.44
20.53
22.57
21.49
19.94
19.48
20.59
7.96
20.59
19.71
38
1.348
FCF / Net incomex
0.945
1.084
1.091
1.014
0.984
1.069
1.183
1.320
1.307
1.216
1.341
1.216
1.088
93
26.07
ROIC%
25.67
28.54
26.64
24.02
26.44
28.17
25.85
26.55
28.74
28.54
15.58
28.17
26.59
59
7.15
Return on equity%
28.30
29.68
26.98
28.44
29.74
27.22
27.73
26.14
25.76
23.57
10.47
26.14
27.47
28
17.75
Return on assets%
7.60
7.37
5.91
8.04
10.85
9.57
9.63
9.92
10.29
10.97
17.64
9.92
9.60
51
1.80
EPS¥
1.73
1.91
2.00
2.26
2.60
3.13
3.07
3.53
3.58
4.29
1.85
10.55%
9.91%
—
7.25
EPS growth%
23.67
22.79
24.94
27.00
25.69
27.88
27.13
27.57
25.67
27.01
10.95
27.13
26.35
43
1.32
Bookvalue per sh¥
1.72
1.81
1.83
1.86
1.80
1.85
1.69
1.50
1.49
1.60
2.07
(2.24%)
(0.60%)
—
0.47
FCF per share¥
2.23
2.10
2.38
2.62
2.64
2.54
2.98
3.25
3.78
4.28
1.40
10.14%
8.48%
—
0.40
Dividend per sh¥
0.86
0.90
0.79
0.80
0.81
0.87
0.89
0.80
0.69
0.71
0.51
(2.65%)
(1.88%)
—
15.58
Div yield (avg)%
25.02
27.61
26.51
24.33
22.42
24.40
25.91
26.14
28.98
27.20
10.78
26.14
26.02
6
27.22
Payout ratio%
14.90
16.96
14.22
13.62
13.17
14.12
16.27
17.18
18.87
21.44
14.93
17.18
15.59
74
124.2
Shares (diluted)M
176.2
177.1
205.2
229.5
227.1
259.1
276.6
324.1
355.8
365.7
118.2
10.00%
8.33%
49
9.15
Buyback yield%
14.03
15.38
13.28
16.24
17.36
14.64
16.99
15.33
12.45
14.06
17.59
14.64
14.99
40
0.386
D/E ratiox
2.379
2.479
2.403
2.738
2.865
3.105
2.948
2.881
3.390
3.485
0.394
3.105
2.873
86
101.0
Enterprise value¥M
80.29
89.02
101.9
111.1
133.9
150.2
179.0
204.6
243.7
261.0
423.0
14.29%
12.15%
76
0.401
LT debt¥B
0.551
0.583
0.602
0.698
0.680
0.786
0.801
0.842
0.885
1.029
0.373
8.64%
7.91%
50
Revenue
¥382.5M
2.95%
1.00×
Cost of revenue
¥243.6M
3.06%
1.01×
Operating expenses
¥82.42M
2.86%
0.99×
Goodwill & intangibles
15.06%
Spread over hurdle
(1.54%)