146.2
Revenue¥M
142.3
151.6
161.3
177.7
190.5
209.6
227.6
242.1
259.8
278.1
151.0
7.86%
7.98%
10
15.84
Revenue growth%
18.55
17.95
16.11
13.60
10.68
8.48
6.61
5.01
7.19
7.33
22.14
7.19
9.58
10
9.19
Gross margin%
9.38
10.44
7.94
5.17
4.18
3.41
5.64
6.83
8.23
6.97
4.65
6.83
6.90
78
10.60
Operating margin%
31.97
33.85
33.42
30.59
29.07
29.71
29.16
31.60
28.71
27.57
14.16
29.16
30.15
49
27.74
Net margin%
9.39
7.89
8.84
10.96
8.50
9.23
8.07
5.83
7.96
10.81
11.18
8.07
8.67
76
16.79
P/E ratio (avg)x
39.11
43.23
45.69
42.11
36.88
34.22
34.70
33.99
31.17
27.69
27.86
33.99
35.79
64
37.99
EV/EBITx
23.41
21.59
20.54
22.82
25.25
24.32
23.88
24.31
25.04
25.16
15.23
24.32
24.09
13
24.51
FCF yield (avg)%
22.12
21.64
22.00
20.66
22.00
19.40
19.95
20.32
19.81
19.07
4.90
19.81
20.49
62
14.77
FCF margin%
3.94
6.84
5.55
7.45
9.59
10.55
13.30
13.89
11.65
10.74
9.90
11.65
10.07
74
1.091
FCF / Net incomex
0.814
0.858
0.773
0.723
0.686
0.750
0.816
0.855
0.912
0.842
0.721
0.842
0.815
49
16.19
ROIC%
28.67
31.62
31.64
29.28
26.90
29.87
28.00
26.27
25.19
24.00
14.12
26.27
28.34
85
22.98
Return on equity%
7.40
9.73
8.25
6.21
5.66
5.23
3.53
3.30
1.06
2.38
18.52
3.30
5.45
65
10.63
Return on assets%
7.63
9.76
10.93
10.49
9.76
11.51
14.39
12.49
11.63
9.46
29.08
11.63
10.71
9
13.01
EPS¥
3.60
4.25
4.20
4.34
4.26
5.06
5.30
5.99
6.28
6.27
13.99
8.04%
6.66%
—
11.74
EPS growth%
33.98
34.99
32.61
35.08
37.10
34.86
35.20
37.50
36.77
36.28
8.26
36.28
35.14
7
3.79
Bookvalue per sh¥
8.39
9.15
10.73
10.43
10.96
12.58
12.24
13.14
13.90
15.89
17.37
7.71%
6.68%
—
6.01
FCF per share¥
3.55
3.42
3.69
3.76
4.05
4.42
3.95
4.35
3.97
4.30
6.17
1.17%
2.49%
—
6.06
Dividend per sh¥
10.48
10.83
9.62
9.71
9.48
9.34
10.17
10.33
10.12
8.98
8.67
(1.08%)
(1.19%)
—
26.55
Div yield (avg)%
15.79
14.46
17.32
19.73
17.52
16.79
16.15
13.67
14.76
12.32
19.36
14.76
15.97
22
6.76
Payout ratio%
30.96
28.20
26.90
26.21
27.91
27.21
26.05
27.85
27.15
28.33
22.37
27.21
27.53
65
18.64
Shares (diluted)M
19.84
20.79
18.81
19.29
19.30
17.38
15.19
15.68
16.26
17.35
18.09
(2.10%)
(0.91%)
70
16.90
Buyback yield%
33.68
31.43
30.41
32.61
33.18
31.22
30.13
28.86
30.49
29.95
23.34
30.13
30.85
17
1.329
D/E ratiox
1.261
1.382
1.469
1.630
1.708
1.662
1.738
1.862
1.882
1.735
0.165
1.738
1.685
90
127.1
Enterprise value¥M
389.5
376.1
389.7
377.7
369.4
375.4
446.2
510.7
494.6
493.8
87.48
5.98%
3.49%
7
115.6
LT debt¥M
113.5
101.9
109.8
119.3
115.9
118.5
101.6
105.2
107.7
108.1
251.4
(1.38%)
(1.16%)
33
Revenue
¥278.1M
7.98%
1.00×
Cost of revenue
¥190.0M
7.76%
0.98×
Operating expenses
¥37.94M
8.28%
1.03×
Goodwill & intangibles
16.28%
Spread over hurdle
(0.02%)