88.17
Revenue¥M
82.21
88.65
96.67
104.5
111.3
120.8
132.2
145.7
160.9
97.31
104.2
9.02%
9.01%
73
28.36
Revenue growth%
17.12
16.04
15.05
14.72
12.47
11.37
8.70
5.98
6.88
19.59
17.66
8.70
13.59
49
12.86
Gross margin%
25.39
26.40
24.98
24.88
23.15
24.80
23.77
23.88
23.63
7.61
25.30
23.77
24.79
12
29.40
Operating margin%
3.19
5.71
3.65
2.27
3.38
4.02
1.25
0.40
0.40
17.42
17.13
1.25
2.73
94
19.21
Net margin%
23.84
23.74
25.37
25.92
22.99
25.72
24.03
26.71
23.92
16.78
29.14
24.03
24.70
33
24.13
P/E ratio (avg)x
41.87
40.55
43.74
48.29
48.22
51.54
51.55
57.30
63.10
25.27
26.64
51.55
48.25
40
31.97
EV/EBITx
7.124
6.566
5.945
6.308
6.236
6.825
5.929
5.198
5.552
23.43
28.48
5.929
6.272
58
3.62
FCF yield (avg)%
31.51
34.49
33.36
31.94
29.16
27.36
24.79
24.14
21.77
8.39
15.04
24.79
30.33
52
2.11
FCF margin%
16.63
19.35
22.22
21.67
22.81
20.77
23.64
22.08
23.22
18.03
20.25
22.81
21.88
77
1.091
FCF / Net incomex
1.016
1.094
1.287
1.321
1.348
1.515
1.687
1.827
2.029
1.656
0.707
1.687
1.335
58
5.89
ROIC%
17.52
19.34
21.25
19.50
19.16
16.95
19.38
19.21
18.55
26.39
2.15
19.16
19.18
74
10.66
Return on equity%
29.98
27.03
28.07
25.96
26.49
26.63
25.11
26.62
24.01
8.60
29.81
26.49
26.63
39
26.59
Return on assets%
12.43
10.96
10.36
8.03
10.83
11.04
11.75
8.95
7.82
22.03
23.99
10.83
10.90
12
15.30
EPS¥
48.20
47.43
48.98
54.39
60.91
62.50
61.37
65.06
77.36
15.86
16.34
7.30%
5.46%
—
3.01
EPS growth%
19.68
17.30
16.70
15.23
16.39
14.84
12.30
14.23
13.83
29.59
11.94
14.23
15.81
5
26.06
Bookvalue per sh¥
19.74
19.72
17.89
19.64
21.23
22.95
23.68
21.02
22.84
6.61
19.46
3.06%
1.95%
—
15.01
FCF per share¥
8.26
8.40
9.21
10.02
11.11
10.78
11.15
12.16
11.63
18.14
16.26
3.03%
5.57%
—
23.82
Dividend per sh¥
11.09
11.44
11.22
12.13
12.85
13.42
12.84
12.78
13.36
23.45
23.64
1.94%
2.71%
—
12.16
Div yield (avg)%
24.80
23.73
20.73
19.85
19.39
16.63
18.00
16.80
13.91
4.11
26.22
16.80
19.62
82
10.11
Payout ratio%
32.43
33.27
31.76
29.94
27.52
30.33
30.82
27.86
29.79
28.60
13.14
29.79
30.14
18
2.908
Shares (diluted)M
2.210
1.987
2.045
2.009
2.057
2.042
1.822
1.651
1.486
2.885
2.910
(5.86%)
(4.79%)
95
7.71
Buyback yield%
20.02
18.65
21.07
23.73
20.74
19.01
17.98
20.18
17.59
8.44
20.76
19.01
20.07
7
0.563
D/E ratiox
1.206
1.200
1.243
1.174
1.057
1.073
0.962
1.032
0.898
0.159
0.378
1.032
1.123
83
28.22
Enterprise value¥M
56.41
64.03
58.18
56.71
54.15
60.77
65.04
59.84
62.58
54.01
119.1
1.99%
1.43%
45
5.839
LT debt¥M
58.26
57.10
51.13
48.44
46.47
46.56
51.29
55.12
54.32
47.17
76.39
2.32%
0.41%
18
Revenue
¥160.9M
9.01%
1.00×
Cost of revenue
¥86.19M
9.00%
1.00×
Operating expenses
¥35.22M
8.88%
0.99×
Cash and investments
16.91%
Return on capital
128.24%
Spread over hurdle
121.25%