129.7
Revenue¥M
169.1
179.2
186.8
197.0
204.4
217.9
232.2
245.6
252.9
262.8
137.7
5.16%
4.99%
91
9.30
Revenue growth%
9.71
9.47
10.51
10.95
9.61
7.63
10.17
9.37
10.31
11.29
9.74
10.17
9.94
58
2.21
Gross margin%
15.61
14.66
11.77
11.05
10.86
8.59
11.49
14.32
16.80
17.53
4.53
14.32
13.04
30
18.25
Operating margin%
21.82
19.63
17.81
14.87
16.60
17.81
15.95
12.99
10.12
10.70
13.17
12.99
16.27
16
20.45
Net margin%
1.88
3.11
2.32
2.18
2.05
3.48
6.34
8.14
7.09
6.71
26.30
6.71
3.30
31
26.44
P/E ratio (avg)x
36.25
41.44
49.82
57.94
57.64
61.83
70.18
79.50
78.63
89.46
32.34
78.63
59.88
81
11.24
EV/EBITx
14.90
14.69
15.80
15.32
14.74
15.80
15.28
15.97
15.02
15.77
30.37
15.77
15.30
89
22.81
FCF yield (avg)%
8.16
5.34
3.00
2.59
4.20
2.49
2.65
4.69
4.36
3.70
25.12
3.70
3.95
66
14.51
FCF margin%
13.63
11.25
10.30
10.11
10.47
12.13
11.70
14.17
15.63
18.21
27.22
14.17
11.91
59
1.653
FCF / Net incomex
2.038
2.244
2.406
2.426
2.793
2.871
2.858
2.886
3.227
3.338
0.488
2.886
2.826
23
19.94
ROIC%
32.81
34.66
34.09
36.07
37.65
40.00
40.25
37.85
34.98
34.24
2.90
37.85
35.53
66
29.60
Return on equity%
25.21
24.79
26.27
23.56
20.82
23.40
25.76
23.83
21.61
22.93
20.26
23.40
23.69
17
22.56
Return on assets%
24.95
24.70
22.56
22.12
24.63
26.40
26.78
27.79
25.56
24.77
29.04
26.40
24.86
10
21.15
EPS¥
37.19
33.02
30.18
32.60
31.04
32.92
30.44
30.66
27.51
26.69
21.88
(2.98%)
(4.62%)
—
9.89
EPS growth%
23.51
20.93
18.63
18.40
17.45
14.90
12.46
11.11
12.55
9.83
22.59
12.46
16.18
85
58.05
Bookvalue per sh¥
27.47
27.47
25.55
26.80
28.41
24.09
25.18
22.84
22.76
20.56
12.67
(6.26%)
(3.47%)
—
44.52
FCF per share¥
9.45
10.21
10.13
9.10
8.60
8.93
8.28
7.75
7.82
7.98
47.35
(1.49%)
(3.14%)
—
59.77
Dividend per sh¥
35.84
38.12
38.76
34.62
36.57
32.94
33.77
32.30
31.42
34.29
36.25
(1.28%)
(1.18%)
—
10.92
Div yield (avg)%
12.03
13.50
15.45
14.03
14.66
11.82
13.03
12.17
13.82
16.63
21.51
13.03
13.66
69
11.56
Payout ratio%
13.27
15.11
14.37
13.33
15.39
15.98
18.04
15.54
16.93
17.79
5.69
16.93
15.47
65
3.504
Shares (diluted)M
3.743
3.982
3.805
4.266
4.073
4.336
4.586
4.339
4.074
4.189
3.591
0.56%
0.80%
95
7.67
Buyback yield%
28.58
28.35
25.52
26.49
25.57
26.21
26.28
26.32
26.32
27.78
16.19
26.32
26.32
47
0.168
D/E ratiox
1.477
1.510
1.664
1.554
1.601
1.714
1.612
1.759
1.626
1.660
0.708
1.660
1.619
47
126.1
Enterprise value¥M
127.4
116.0
131.4
140.9
160.1
178.7
193.6
185.5
177.8
199.3
332.9
4.48%
4.84%
33
115.6
LT debt¥M
179.4
203.8
190.3
218.1
228.4
239.9
244.2
228.5
234.5
245.9
111.1
1.49%
4.60%
88
Revenue
¥262.8M
4.99%
1.00×
Cost of revenue
¥184.0M
4.99%
1.00×
Operating expenses
¥47.08M
5.84%
1.08×
Goodwill & intangibles
16.59%
Spread over hurdle
(3.43%)