429.0
Revenue¥M
347.1
380.3
413.2
453.8
487.7
526.3
577.9
618.5
677.3
726.7
446.4
8.30%
8.73%
71
11.61
Revenue growth%
3.61
5.68
3.56
2.27
2.50
0.62
0.40
2.78
4.28
1.33
18.80
1.33
2.64
32
15.55
Gross margin%
28.60
28.00
28.12
28.61
25.95
26.64
26.52
25.54
26.27
24.19
19.23
26.27
26.58
75
27.72
Operating margin%
10.58
7.59
4.95
3.93
5.09
7.66
7.02
8.03
8.88
9.67
19.45
8.03
7.62
17
20.90
Net margin%
23.34
22.58
21.78
21.48
20.25
19.91
22.72
22.93
23.60
23.79
6.24
22.93
22.65
61
15.30
P/E ratio (avg)x
23.93
26.01
25.59
27.86
30.60
31.19
33.39
33.17
31.42
30.21
18.80
31.42
30.40
67
6.306
EV/EBITx
12.20
12.99
15.11
14.92
14.50
16.87
17.00
16.46
17.38
17.95
25.46
17.00
15.79
62
14.37
FCF yield (avg)%
13.53
12.64
11.22
9.05
6.75
6.31
3.82
1.56
0.40
0.40
16.65
1.56
6.53
48
21.72
FCF margin%
7.06
8.13
8.99
9.72
11.96
9.75
12.51
14.03
13.09
14.25
27.42
13.09
10.85
35
1.763
FCF / Net incomex
1.378
1.476
1.260
1.300
1.281
1.267
1.182
1.038
0.979
0.843
1.510
1.038
1.263
53
3.28
ROIC%
20.11
21.74
24.29
23.29
22.54
24.46
22.75
20.62
17.77
15.41
18.40
20.62
22.14
24
16.92
Return on equity%
30.82
29.02
26.55
27.18
24.64
24.90
23.12
21.76
20.01
22.24
5.61
22.24
24.77
54
16.94
Return on assets%
9.67
9.10
10.98
11.28
9.48
10.68
7.89
7.59
7.68
8.45
22.90
7.89
9.29
20
48.87
EPS¥
128.76
145.81
152.07
168.73
189.31
204.65
221.12
262.20
283.40
298.18
51.62
9.51%
9.34%
—
20.84
EPS growth%
30.95
29.99
29.67
27.76
26.96
25.78
26.90
26.78
26.61
26.27
18.22
26.61
26.93
16
36.60
Bookvalue per sh¥
45.39
43.19
42.29
42.73
41.11
40.84
38.33
37.16
41.38
37.50
58.80
(1.82%)
(1.96%)
—
72.20
FCF per share¥
72.39
63.87
68.57
75.10
69.47
71.50
63.73
61.72
60.94
65.66
50.70
(1.12%)
(0.98%)
—
18.81
Dividend per sh¥
114.50
130.97
136.02
161.73
179.44
200.13
216.64
241.25
260.72
306.41
92.71
11.30%
11.75%
—
22.96
Div yield (avg)%
1.82
2.79
1.25
3.13
5.42
5.69
4.10
4.26
2.03
0.40
4.42
4.10
2.96
32
10.51
Payout ratio%
7.82
6.65
7.12
9.63
10.73
8.91
6.29
5.28
7.38
10.35
22.73
7.38
7.60
38
7.644
Shares (diluted)M
10.39
10.70
11.90
13.66
15.07
14.04
15.42
14.72
15.18
15.16
7.916
0.12%
5.06%
51
3.16
Buyback yield%
24.97
25.93
26.73
26.95
28.41
27.05
26.15
24.99
26.74
27.17
22.66
26.74
26.74
6
0.352
D/E ratiox
0.885
0.890
0.970
0.957
0.905
0.871
0.833
0.846
0.964
1.009
0.528
0.871
0.898
29
295.8
Enterprise value¥M
541.5
534.9
546.7
511.7
588.8
637.8
625.2
717.0
757.4
722.4
386.2
4.17%
2.33%
36
285.0
LT debt¥M
200.6
213.7
222.9
253.5
234.6
241.6
229.6
249.5
260.2
259.7
179.4
2.06%
2.27%
83
Revenue
¥726.7M
8.73%
1.00×
Cost of revenue
¥489.7M
8.74%
1.00×
Operating expenses
¥167.8M
8.27%
0.96×
Goodwill & intangibles
16.75%
Spread over hurdle
(2.12%)