156.4
Revenue¥M
331.2
343.4
363.5
378.6
402.7
432.6
445.0
478.2
496.9
532.2
165.9
5.73%
5.34%
29
20.73
Revenue growth%
9.25
8.63
7.32
8.78
10.63
10.88
10.98
11.44
13.55
14.51
16.67
11.44
10.75
37
12.08
Gross margin%
25.35
24.16
21.41
18.72
18.03
17.25
15.40
18.27
15.67
13.87
19.32
15.67
18.15
22
8.75
Operating margin%
6.05
6.26
8.41
10.61
9.13
8.03
6.10
4.90
5.15
7.06
14.30
6.10
6.66
47
8.84
Net margin%
16.03
16.10
17.06
19.46
20.89
23.68
26.03
25.68
22.91
22.76
21.44
23.68
21.83
7
10.40
P/E ratio (avg)x
20.32
22.69
25.12
28.94
30.67
30.31
33.11
31.58
33.65
37.37
28.56
33.11
30.49
64
17.03
EV/EBITx
19.38
17.78
15.89
15.06
13.09
14.06
12.12
11.82
11.60
9.953
16.82
11.82
13.58
74
29.50
FCF yield (avg)%
17.11
16.47
15.56
13.26
15.14
14.12
12.07
14.60
16.22
14.50
21.87
14.50
14.87
69
28.62
FCF margin%
12.10
9.95
12.67
11.17
14.08
15.69
17.48
16.49
17.77
19.94
3.70
17.48
14.88
95
0.869
FCF / Net incomex
2.565
2.892
3.141
3.408
3.533
3.969
3.863
3.845
4.055
3.937
1.006
3.937
3.689
84
14.65
ROIC%
7.22
8.55
9.35
11.05
11.77
9.82
8.17
7.38
7.10
6.45
25.82
7.38
8.36
12
14.92
Return on equity%
23.17
21.18
18.39
20.14
17.87
20.42
19.00
20.35
19.32
18.94
26.14
19.32
19.73
9
20.01
Return on assets%
1.38
2.91
3.39
1.97
1.43
1.01
0.40
2.11
4.34
3.14
4.51
2.11
2.04
31
30.91
EPS¥
5.07
4.53
4.56
4.94
4.70
4.40
4.57
4.71
4.91
5.08
32.51
1.55%
(0.05%)
—
7.85
EPS growth%
9.90
9.79
9.96
12.92
11.98
13.97
13.56
13.14
13.51
11.58
19.73
13.51
12.45
54
16.22
Bookvalue per sh¥
40.25
46.16
50.77
60.21
68.98
81.67
96.16
105.80
113.66
132.26
22.34
13.91%
13.77%
—
26.41
FCF per share¥
26.36
28.11
29.73
29.62
30.35
26.14
28.06
28.81
28.66
30.58
12.40
0.15%
1.54%
—
23.76
Dividend per sh¥
17.98
21.53
22.29
23.29
24.67
29.00
29.07
30.43
31.20
34.12
16.22
6.70%
7.83%
—
19.54
Div yield (avg)%
18.54
18.87
21.19
23.16
24.94
25.69
24.04
23.67
24.66
25.06
12.74
24.66
23.86
35
19.66
Payout ratio%
14.17
14.12
14.59
11.72
13.42
11.68
9.36
10.23
10.87
12.16
16.48
10.87
11.94
65
5.137
Shares (diluted)M
9.554
10.04
11.78
14.14
15.82
17.08
19.31
23.21
23.27
24.29
5.249
8.95%
10.31%
36
26.13
Buyback yield%
18.67
17.29
17.63
14.98
17.39
20.14
20.70
18.02
17.42
18.61
27.15
18.61
17.82
62
1.488
D/E ratiox
1.671
1.832
1.696
1.908
1.766
1.647
1.648
1.561
1.775
1.842
1.672
1.648
1.731
24
72.75
Enterprise value¥M
395.4
393.3
358.8
351.7
376.6
402.5
461.8
428.4
466.7
429.2
189.5
2.65%
1.63%
25
73.31
LT debt¥M
98.18
93.62
91.37
81.61
74.67
77.77
80.22
75.56
79.14
80.49
314.1
1.51%
(2.65%)
57
Revenue
¥532.2M
5.34%
1.00×
Cost of revenue
¥235.0M
5.73%
1.04×
Operating expenses
¥123.5M
5.15%
0.98×
Spread over hurdle
84.42%