355.0
Revenue¥M
274.5
292.1
303.0
316.8
332.8
348.4
373.6
403.4
434.9
470.6
388.1
7.18%
5.96%
38
13.79
Revenue growth%
19.87
21.00
22.91
24.68
24.32
24.78
23.31
20.93
22.03
22.08
23.71
22.08
22.49
46
14.36
Gross margin%
28.09
29.01
30.44
32.49
34.38
35.51
35.35
38.31
39.61
38.51
21.26
38.31
34.86
66
26.40
Operating margin%
29.98
28.21
28.84
26.82
28.91
27.37
27.93
25.86
23.76
23.37
17.35
25.86
27.65
18
13.79
Net margin%
31.92
34.35
35.03
37.52
39.02
36.15
37.13
35.46
33.21
33.11
3.75
35.46
35.25
13
7.246
P/E ratio (avg)x
51.20
55.79
62.05
68.46
65.24
69.38
76.79
74.57
72.16
84.30
15.41
74.57
68.92
85
25.18
EV/EBITx
59.43
69.32
76.36
83.56
92.90
107.3
110.3
128.5
130.5
134.9
33.56
128.5
100.1
76
9.80
FCF yield (avg)%
18.53
19.52
19.03
18.22
18.38
20.56
19.18
19.63
18.27
18.72
17.42
19.18
18.87
41
11.88
FCF margin%
16.49
18.94
17.09
14.21
14.73
13.52
15.48
18.22
20.77
20.64
13.31
18.22
16.79
85
0.933
FCF / Net incomex
1.224
1.286
1.144
1.245
1.263
1.362
1.335
1.325
1.354
1.220
0.889
1.335
1.274
50
17.44
ROIC%
0.67
2.34
1.35
2.65
4.74
5.01
3.84
2.39
3.85
6.17
16.23
3.85
3.25
8
13.54
Return on equity%
16.88
15.22
13.42
10.66
8.68
10.22
12.71
13.67
11.75
12.54
7.47
12.54
12.62
45
20.56
Return on assets%
17.48
19.45
17.74
16.40
17.32
18.32
20.79
19.41
18.49
21.38
28.95
19.41
18.40
9
18.89
EPS¥
40.87
41.66
38.48
38.06
39.55
41.90
36.05
33.29
32.65
29.96
20.27
(5.40%)
(4.10%)
—
29.04
EPS growth%
29.53
26.75
25.08
24.84
26.61
28.24
29.00
31.76
32.35
32.38
8.19
31.76
28.62
70
15.31
Bookvalue per sh¥
35.90
31.01
32.57
32.39
31.00
29.78
29.31
27.24
28.25
29.81
26.55
(0.78%)
(2.64%)
—
15.79
FCF per share¥
54.75
53.35
54.33
49.35
52.44
50.18
50.85
47.87
45.90
42.42
41.31
(4.15%)
(2.26%)
—
32.14
Dividend per sh¥
40.62
42.92
43.48
45.28
39.83
41.34
39.03
34.05
32.78
30.17
26.03
(5.40%)
(3.54%)
—
14.25
Div yield (avg)%
18.57
16.61
15.12
12.85
15.68
13.45
15.17
16.37
19.21
21.94
23.72
16.37
16.03
14
17.07
Payout ratio%
24.29
21.47
20.76
19.62
22.59
25.34
27.04
25.24
26.75
26.06
26.49
26.06
24.76
38
4.827
Shares (diluted)M
8.349
9.900
10.94
12.13
12.98
13.55
14.91
16.24
15.99
16.82
4.879
5.31%
8.58%
62
9.51
Buyback yield%
2.39
1.26
0.40
2.83
1.30
1.97
1.68
1.84
4.36
2.15
10.12
1.97
1.91
39
0.912
D/E ratiox
1.161
1.279
1.260
1.312
1.275
1.388
1.541
1.518
1.457
1.433
0.257
1.457
1.350
54
275.9
Enterprise value¥M
116.5
120.9
130.5
150.3
138.7
149.7
171.0
167.8
159.6
149.3
299.5
1.49%
2.75%
63
254.5
LT debt¥M
72.84
67.33
70.55
64.52
62.08
66.56
62.69
68.61
63.17
62.25
85.99
0.06%
(1.26%)
81
Revenue
¥470.6M
5.96%
1.00×
Cost of revenue
¥329.4M
5.96%
1.00×
Operating expenses
¥101.6M
5.97%
1.00×
Cash and investments
18.13%
Spread over hurdle
(1.17%)