457.6
Revenue¥M
295.9
314.2
329.9
350.7
377.6
397.9
411.4
435.0
465.9
482.7
493.5
5.03%
5.82%
16
8.96
Revenue growth%
29.03
27.66
27.25
27.95
25.10
27.16
27.82
28.96
30.51
28.41
7.60
28.41
27.89
34
18.82
Gross margin%
3.32
6.15
9.04
8.44
6.51
4.69
2.55
4.68
6.67
9.28
5.73
4.69
6.33
59
26.24
Operating margin%
21.48
22.77
23.69
23.92
26.35
24.53
23.79
26.10
27.87
26.33
29.63
26.10
24.23
93
23.20
Net margin%
9.29
9.36
7.21
9.90
8.52
11.15
12.45
13.95
13.42
14.65
19.26
13.42
10.52
76
28.40
P/E ratio (avg)x
29.45
30.30
36.47
43.41
44.27
44.29
45.40
51.20
58.04
64.08
27.17
51.20
44.28
13
26.98
EV/EBITx
27.65
25.77
28.29
31.20
33.96
31.39
34.53
37.16
40.90
40.94
21.23
37.16
32.68
36
13.91
FCF yield (avg)%
12.77
10.22
10.94
12.32
12.83
14.64
13.39
15.61
17.94
17.10
29.84
15.61
13.11
91
3.27
FCF margin%
0.76
1.42
0.47
1.60
0.40
1.33
3.58
3.34
6.18
7.81
2.99
3.58
1.51
76
1.418
FCF / Net incomex
1.644
1.694
1.713
1.705
1.747
1.700
1.566
1.446
1.470
1.323
0.888
1.470
1.669
63
21.68
ROIC%
2.00
4.61
6.69
5.89
3.76
5.31
7.69
9.61
8.37
6.47
8.32
7.69
6.18
59
10.47
Return on equity%
17.08
14.19
13.17
14.90
12.35
11.59
12.72
14.32
13.83
12.46
5.81
12.72
13.50
90
27.82
Return on assets%
11.53
11.50
11.64
11.99
14.42
14.20
14.74
12.23
10.03
11.93
8.29
12.23
11.96
26
22.92
EPS¥
25.68
25.56
23.69
21.61
19.48
20.54
19.21
19.78
21.37
22.11
25.23
2.56%
(1.95%)
—
8.71
EPS growth%
17.28
17.86
19.15
20.95
18.74
18.91
18.71
21.39
22.31
25.06
25.15
21.39
19.03
49
20.95
Bookvalue per sh¥
24.09
27.65
30.43
35.57
35.02
37.82
39.13
41.95
48.87
53.67
12.73
8.91%
8.32%
—
11.00
FCF per share¥
8.42
7.40
8.08
8.20
8.15
7.66
7.22
7.35
7.66
6.75
23.45
(3.68%)
(1.37%)
—
20.00
Dividend per sh¥
12.83
13.53
13.99
13.35
13.03
13.81
15.53
15.56
14.63
14.62
22.62
2.33%
1.84%
—
16.31
Div yield (avg)%
28.76
30.23
28.80
30.72
27.98
28.92
30.63
32.25
32.76
35.29
10.24
32.25
30.43
22
21.87
Payout ratio%
8.29
7.43
7.44
6.68
9.54
7.35
7.06
7.76
8.63
8.05
27.89
7.76
7.60
69
6.353
Shares (diluted)M
11.78
11.50
12.90
13.52
15.60
15.37
17.08
16.79
18.01
20.26
6.639
5.37%
6.58%
12
9.36
Buyback yield%
26.51
28.54
27.38
26.34
27.41
28.59
30.34
30.79
32.94
33.68
16.99
30.79
28.57
71
0.276
D/E ratiox
2.263
2.584
2.701
3.101
3.093
3.101
3.145
3.308
3.286
3.324
0.694
3.286
3.101
84
465.2
Enterprise value¥M
161.5
156.7
166.5
168.6
161.4
183.9
205.2
213.5
235.1
244.1
514.5
8.62%
4.24%
41
416.0
LT debt¥M
561.6
538.4
519.1
571.6
580.0
627.1
592.0
556.6
618.3
611.4
264.6
1.06%
1.53%
92
Revenue
¥482.7M
5.82%
1.00×
Cost of revenue
¥309.1M
6.16%
1.03×
Operating expenses
¥110.1M
5.29%
0.95×
Goodwill & intangibles
17.60%
Spread over hurdle
(3.94%)