17.91
Revenue¥M
352.8
366.9
373.3
385.6
400.2
404.6
423.5
436.5
458.4
467.1
18.96
3.14%
3.18%
9
23.21
Revenue growth%
29.62
30.00
32.10
31.61
34.10
36.19
37.18
34.33
34.37
35.64
9.10
35.64
34.21
53
12.50
Gross margin%
16.05
16.43
15.69
13.64
10.81
8.86
7.60
9.18
6.60
7.90
8.19
7.90
10.00
56
8.66
Operating margin%
7.63
9.78
11.93
14.81
15.76
18.67
16.47
17.82
17.92
14.99
15.68
17.82
15.37
10
28.36
Net margin%
24.66
24.52
24.08
25.32
27.01
28.27
26.40
23.96
22.09
19.86
22.50
23.96
24.59
75
33.54
P/E ratio (avg)x
32.78
35.45
34.53
37.84
41.35
43.29
40.43
36.49
37.83
33.17
11.65
37.83
37.16
55
13.08
EV/EBITx
15.71
14.95
15.19
16.54
17.47
16.50
17.93
16.39
16.74
15.09
27.66
16.50
16.45
10
2.94
FCF yield (avg)%
25.53
28.15
28.38
28.21
29.70
27.64
27.82
27.65
28.84
30.87
17.09
27.82
28.18
69
18.79
FCF margin%
9.21
10.13
8.53
11.42
10.65
13.05
11.20
11.50
12.49
13.36
18.11
12.49
11.31
46
1.401
FCF / Net incomex
0.451
0.463
0.420
0.449
0.475
0.437
0.442
0.409
0.368
0.411
0.202
0.411
0.440
93
18.38
ROIC%
24.39
27.38
28.81
27.31
24.66
23.93
23.65
25.95
24.64
23.96
3.24
23.96
24.65
39
27.35
Return on equity%
14.64
15.78
18.05
19.78
21.70
22.20
21.25
24.22
24.75
24.59
27.17
24.22
21.48
38
26.99
Return on assets%
17.21
16.95
15.18
16.38
14.47
15.05
13.02
11.63
11.03
8.30
18.12
11.63
14.76
18
29.04
EPS¥
34.62
29.56
29.24
26.71
27.74
24.33
24.00
21.22
19.82
17.28
32.52
(9.03%)
(7.61%)
—
20.56
EPS growth%
19.18
16.57
14.31
11.98
11.46
14.02
12.79
10.85
13.23
13.63
29.48
13.23
13.43
15
48.87
Bookvalue per sh¥
59.33
52.68
52.41
51.37
48.44
50.86
45.40
47.75
46.57
50.72
106.64
0.93%
(2.62%)
—
28.72
FCF per share¥
84.21
85.44
78.25
73.36
79.03
86.14
78.99
72.40
67.72
62.97
30.05
(4.44%)
(2.95%)
—
47.89
Dividend per sh¥
125.40
121.54
123.99
147.00
156.38
152.11
181.53
197.58
202.06
198.72
34.36
4.91%
4.80%
—
26.07
Div yield (avg)%
5.53
7.31
7.88
10.32
8.27
5.50
6.05
7.71
5.85
5.15
29.18
5.85
6.68
30
25.16
Payout ratio%
26.35
24.68
27.07
26.54
26.18
23.96
26.25
24.49
25.27
26.21
20.71
25.27
26.20
42
2.448
Shares (diluted)M
1.826
1.819
1.880
1.909
1.830
1.731
1.637
1.782
1.662
1.516
2.422
(3.70%)
(1.93%)
8
15.31
Buyback yield%
10.08
8.96
11.27
13.02
10.46
9.13
6.65
9.21
12.08
10.48
2.20
9.21
10.27
17
0.993
D/E ratiox
1.547
1.485
1.513
1.509
1.668
1.489
1.347
1.488
1.372
1.232
0.996
1.372
1.488
50
266.6
Enterprise value¥M
121.6
128.0
140.9
134.4
127.9
129.0
141.5
136.5
155.7
170.9
195.9
5.98%
3.35%
60
22.83
LT debt¥M
90.35
93.55
83.48
76.72
80.89
84.23
88.17
93.87
89.15
82.77
59.42
0.46%
(0.22%)
54
Revenue
¥467.1M
3.18%
1.00×
Cost of revenue
¥290.7M
3.44%
1.02×
Operating expenses
¥61.16M
2.42%
0.93×
Spread over hurdle
63.20%