88.93
Revenue¥M
308.6
329.3
342.2
368.7
391.7
424.8
450.9
467.4
485.9
512.9
93.95
5.54%
5.80%
80
12.30
Revenue growth%
0.44
3.33
2.81
4.01
6.71
3.82
2.76
0.40
0.40
2.90
7.16
2.76
2.85
47
11.75
Gross margin%
30.23
29.72
31.13
32.43
35.28
37.02
38.22
38.51
41.35
43.45
25.22
38.51
36.15
83
3.35
Operating margin%
20.91
22.28
21.36
21.50
23.30
24.03
22.05
20.66
19.29
20.51
23.74
20.66
21.43
29
3.70
Net margin%
27.30
25.52
26.63
24.85
26.49
28.91
28.76
28.11
29.90
27.25
20.26
28.76
27.27
22
6.388
P/E ratio (avg)x
50.50
50.22
49.15
53.14
59.04
60.06
66.20
65.35
67.61
70.30
30.83
66.20
59.55
55
17.75
EV/EBITx
32.49
30.76
30.62
30.89
31.69
35.83
37.43
40.32
38.03
43.42
24.30
38.03
34.16
90
14.66
FCF yield (avg)%
0.40
1.86
0.40
2.46
3.58
4.10
1.44
0.40
3.24
0.93
10.14
1.44
1.65
35
5.59
FCF margin%
4.59
3.90
5.82
6.89
5.42
6.81
9.33
9.37
8.91
10.11
14.11
9.33
6.85
54
1.262
FCF / Net incomex
0.213
0.224
0.221
0.237
0.259
0.291
0.301
0.305
0.319
0.344
1.525
0.305
0.275
89
25.08
ROIC%
29.67
28.38
27.58
28.97
28.93
28.53
28.89
30.30
29.48
27.22
2.56
28.89
28.91
22
5.49
Return on equity%
11.08
13.75
14.66
11.87
12.75
11.55
12.23
13.04
10.42
12.83
9.48
12.23
12.49
12
13.44
Return on assets%
10.37
12.11
12.02
10.68
8.12
5.19
2.45
3.46
2.25
4.65
18.94
3.46
6.65
10
14.36
EPS¥
31.09
31.46
33.85
36.75
39.92
42.26
48.43
48.77
50.39
51.38
14.98
5.18%
5.95%
—
27.29
EPS growth%
10.52
13.32
12.32
9.41
11.26
13.40
16.02
17.79
20.41
20.61
9.35
17.79
13.36
73
15.54
Bookvalue per sh¥
10.83
10.31
11.57
11.18
10.11
9.70
9.28
8.45
8.51
8.57
7.29
(3.25%)
(1.79%)
—
21.28
FCF per share¥
31.01
32.10
34.12
39.04
39.60
39.64
45.02
51.42
58.50
60.25
7.69
8.76%
8.15%
—
24.26
Dividend per sh¥
6.94
6.01
5.11
4.72
4.38
4.54
4.34
4.65
4.14
4.24
3.80
(0.68%)
(5.09%)
—
26.64
Div yield (avg)%
7.84
9.12
8.57
9.78
9.18
9.51
11.60
12.81
12.61
10.47
4.94
11.60
9.65
48
22.43
Payout ratio%
19.64
22.17
24.04
22.84
23.10
23.90
22.89
23.28
20.97
20.77
25.67
22.89
22.86
87
12.32
Shares (diluted)M
15.76
16.27
16.52
16.08
16.85
16.29
18.82
21.87
22.14
25.37
11.73
8.52%
6.02%
16
3.48
Buyback yield%
13.26
15.58
16.84
16.26
17.43
16.76
18.82
18.00
19.32
16.81
9.32
18.00
16.83
92
0.256
D/E ratiox
1.199
1.346
1.380
1.514
1.651
1.606
1.685
1.680
1.667
1.643
0.619
1.667
1.624
73
296.9
Enterprise value¥M
243.0
269.3
248.4
261.8
232.4
216.3
190.5
209.4
215.7
210.2
197.5
(1.99%)
(0.43%)
69
260.0
LT debt¥M
76.92
76.98
85.17
83.87
84.71
80.85
84.08
87.37
84.63
81.13
254.5
(0.86%)
0.23%
41
Revenue
¥512.9M
5.80%
1.00×
Cost of revenue
¥328.3M
5.85%
1.01×
Operating expenses
¥97.69M
5.68%
0.99×
Spread over hurdle
30.50%