102.2
Revenue¥M
184.0
202.1
213.7
230.1
248.5
273.9
296.7
324.1
358.2
392.2
109.9
9.55%
8.86%
60
5.88
Revenue growth%
10.86
12.50
12.87
10.10
11.42
13.95
16.51
19.08
17.71
17.44
11.07
17.44
13.41
41
10.43
Gross margin%
29.59
27.14
29.50
28.11
27.99
26.21
26.99
27.17
24.80
27.46
8.64
26.99
27.32
39
29.69
Operating margin%
7.79
10.73
12.89
15.07
16.72
13.74
16.36
19.32
19.55
18.52
18.95
18.52
15.72
28
26.68
Net margin%
21.18
23.03
21.59
24.17
21.49
19.70
20.70
20.13
19.22
19.20
13.99
19.70
20.94
46
29.36
P/E ratio (avg)x
29.66
31.64
33.13
36.39
39.83
45.10
50.58
54.79
61.67
63.29
36.36
54.79
42.47
14
30.35
EV/EBITx
22.45
23.72
27.76
32.35
34.21
40.68
39.95
48.13
56.37
59.33
22.35
48.13
37.08
15
7.60
FCF yield (avg)%
24.72
23.94
22.31
21.04
18.86
19.47
17.69
15.72
17.48
18.35
7.05
17.69
19.16
77
3.81
FCF margin%
8.34
10.30
7.54
8.94
7.57
9.31
11.31
11.88
12.49
14.04
27.32
11.88
9.80
67
1.026
FCF / Net incomex
1.036
0.966
1.036
0.908
0.913
0.802
0.717
0.751
0.746
0.790
1.064
0.751
0.855
86
16.65
ROIC%
27.12
27.00
29.35
27.59
28.76
30.89
27.92
25.78
27.19
25.51
20.13
27.19
27.39
64
2.83
Return on equity%
6.96
5.78
5.15
5.19
2.71
3.64
2.10
3.40
0.45
0.40
22.95
2.10
3.52
11
18.13
Return on assets%
15.43
15.57
17.20
17.51
20.29
21.25
20.43
17.84
15.48
16.91
16.53
17.84
17.35
24
89.30
EPS¥
152.50
141.69
137.59
137.44
147.06
161.08
147.41
161.36
163.56
168.10
98.11
2.71%
1.75%
—
2.17
EPS growth%
18.54
19.20
21.51
22.69
21.11
20.05
18.51
16.97
17.74
17.56
19.67
17.74
18.87
78
102.43
Bookvalue per sh¥
23.53
23.63
21.48
23.29
24.27
25.75
24.93
22.34
19.63
18.65
45.92
(5.13%)
(3.38%)
—
17.20
FCF per share¥
93.22
81.39
77.54
77.76
77.82
77.81
72.78
69.23
70.11
66.94
107.31
(2.97%)
(2.56%)
—
54.37
Dividend per sh¥
146.53
166.85
185.98
187.78
209.54
199.54
208.12
219.75
244.17
243.08
85.77
3.01%
5.51%
—
6.60
Div yield (avg)%
12.46
9.74
7.69
7.52
9.50
7.96
5.24
7.15
9.26
10.28
21.98
7.96
8.61
35
8.27
Payout ratio%
9.28
8.74
9.16
10.62
11.23
11.94
10.47
10.73
9.40
9.10
23.35
10.47
9.94
76
2.000
Shares (diluted)M
2.179
2.278
2.019
2.096
1.807
1.782
1.623
1.712
1.541
1.527
2.034
(3.32%)
(4.23%)
54
19.98
Buyback yield%
7.11
6.99
7.51
9.41
12.02
13.74
15.58
13.46
16.25
18.87
5.99
15.58
12.74
69
0.259
D/E ratiox
0.695
0.672
0.734
0.818
0.876
0.956
1.061
1.009
1.025
1.109
0.462
1.025
0.916
41
198.2
Enterprise value¥M
370.2
341.0
358.0
398.8
404.3
399.2
389.1
405.3
376.2
366.3
358.9
(1.95%)
0.32%
13
111.3
LT debt¥M
206.0
204.1
193.1
216.4
235.5
249.3
267.1
254.1
241.9
250.8
136.7
1.27%
3.01%
81
Revenue
¥392.2M
8.86%
1.00×
Cost of revenue
¥269.2M
9.03%
1.02×
Operating expenses
¥39.22M
8.18%
0.94×
Goodwill & intangibles
15.36%
Spread over hurdle
59.93%