445.2
Revenue¥M
302.2
324.2
339.8
364.9
396.5
418.0
452.2
477.2
509.9
552.0
455.8
6.84%
6.86%
79
22.56
Revenue growth%
6.84
5.95
5.20
7.33
4.40
1.51
1.27
0.40
0.40
0.40
20.72
0.40
2.95
29
5.16
Gross margin%
10.90
11.49
12.18
13.03
12.39
11.73
9.06
8.26
8.36
7.58
19.42
8.36
11.20
71
6.08
Operating margin%
28.60
26.68
28.49
31.22
29.44
28.76
31.52
34.31
33.48
35.45
2.92
33.48
30.33
85
4.90
Net margin%
19.14
17.35
18.69
19.79
19.52
16.94
18.13
19.59
17.62
19.29
25.33
18.13
18.91
7
15.04
P/E ratio (avg)x
18.00
17.20
16.54
15.61
15.88
15.02
15.83
16.10
14.63
15.27
31.05
15.27
15.85
48
20.23
EV/EBITx
27.63
27.16
25.50
21.87
19.46
18.85
19.44
16.69
15.99
14.59
26.50
16.69
19.45
69
18.51
FCF yield (avg)%
21.36
23.33
20.46
19.52
18.27
15.57
17.16
19.23
20.07
22.05
21.31
19.23
19.79
85
21.86
FCF margin%
22.66
24.58
24.47
25.81
27.39
29.81
32.78
30.34
33.11
31.90
7.86
31.90
28.60
61
0.102
FCF / Net incomex
0.360
0.383
0.388
0.430
0.396
0.380
0.399
0.417
0.461
0.421
1.230
0.417
0.397
28
4.87
ROIC%
28.68
28.97
27.91
25.04
22.47
24.78
25.43
27.16
28.56
29.04
12.74
27.16
27.53
68
23.78
Return on equity%
35.04
36.43
34.81
34.62
37.36
38.59
37.64
35.70
37.00
38.60
19.56
37.64
36.72
70
16.75
Return on assets%
19.71
18.71
21.06
18.99
17.58
15.31
14.34
15.33
14.50
17.24
21.14
15.31
17.41
71
4.92
EPS¥
31.36
34.77
38.40
38.31
42.30
44.31
47.56
50.08
55.01
49.57
5.29
3.22%
4.04%
—
27.81
EPS growth%
19.44
16.80
17.30
18.90
16.39
14.20
15.27
13.93
13.45
11.17
10.08
13.93
15.83
84
27.82
Bookvalue per sh¥
11.96
10.63
10.85
11.13
9.79
10.68
10.60
10.82
10.92
11.06
10.29
2.46%
(1.60%)
—
27.99
FCF per share¥
43.59
47.07
50.10
50.07
46.89
44.58
46.39
53.02
50.93
49.96
8.76
1.28%
2.18%
—
20.66
Dividend per sh¥
24.71
26.22
25.65
26.98
31.74
34.30
33.02
34.33
39.31
45.59
26.25
7.51%
7.34%
—
8.64
Div yield (avg)%
29.45
32.31
30.28
30.73
31.61
30.37
32.77
33.75
33.57
33.29
15.05
33.29
31.96
51
26.29
Payout ratio%
19.84
20.26
20.65
23.06
24.55
26.89
27.17
24.31
27.22
26.91
15.17
26.91
24.43
69
9.743
Shares (diluted)M
6.964
6.914
7.491
7.188
7.047
6.769
7.473
7.332
7.419
6.586
9.534
(1.34%)
(1.64%)
78
19.08
Buyback yield%
16.00
13.21
11.73
10.31
11.64
12.66
15.29
15.99
17.84
18.60
11.78
15.99
14.25
30
1.725
D/E ratiox
0.472
0.415
0.366
0.379
0.338
0.358
0.380
0.379
0.399
0.402
0.559
0.380
0.380
75
37.31
Enterprise value¥M
174.0
188.2
179.0
204.8
214.0
246.9
240.8
245.0
231.7
236.8
336.4
2.04%
3.94%
72
114.5
LT debt¥M
324.6
298.0
279.8
284.0
309.8
336.8
326.6
346.6
346.4
368.9
273.9
3.55%
0.90%
48
Revenue
¥552.0M
6.86%
1.00×
Cost of revenue
¥360.7M
6.84%
1.00×
Operating expenses
¥134.0M
6.68%
0.98×
Goodwill & intangibles
14.09%
Spread over hurdle
(0.94%)