303.6
Revenue¥M
501.7
532.6
565.1
613.0
673.5
715.7
752.8
822.2
891.2
968.0
337.6
7.52%
7.69%
35
28.79
Revenue growth%
16.29
13.95
15.10
12.11
14.53
14.20
14.61
14.61
17.23
16.73
14.56
14.61
14.61
82
24.64
Gross margin%
21.55
21.77
19.29
19.10
18.81
17.14
17.22
16.01
16.18
15.13
29.15
16.18
18.02
5
13.63
Operating margin%
9.87
8.63
9.95
10.52
9.91
9.74
10.77
12.18
12.28
10.75
13.58
10.77
10.23
23
29.56
Net margin%
24.53
21.86
21.24
24.23
27.20
29.80
31.11
33.10
30.36
28.53
22.92
30.36
27.86
66
13.22
P/E ratio (avg)x
32.52
34.53
38.14
37.51
41.20
42.53
39.70
37.52
42.18
43.06
11.53
42.18
38.92
15
19.64
EV/EBITx
35.41
38.48
35.97
36.70
36.07
31.54
31.64
30.62
29.72
29.13
28.78
30.62
33.52
8
26.06
FCF yield (avg)%
12.61
12.44
12.24
14.08
14.26
12.50
11.88
11.93
9.63
8.26
26.01
11.88
12.34
47
10.90
FCF margin%
9.13
7.02
9.87
10.14
8.11
7.98
9.01
8.10
8.72
10.60
26.33
8.72
8.86
64
0.196
FCF / Net incomex
0.359
0.332
0.331
0.327
0.363
0.348
0.374
0.394
0.385
0.432
0.477
0.385
0.361
78
20.53
ROIC%
6.14
6.17
4.61
2.01
0.40
1.11
0.40
0.40
0.42
3.17
28.01
0.42
1.56
88
22.04
Return on equity%
17.43
17.99
20.37
21.40
20.45
22.68
22.33
21.40
21.90
24.62
10.82
22.33
21.40
13
18.07
Return on assets%
13.83
15.53
12.99
13.50
13.20
11.35
13.53
15.08
15.92
16.87
23.81
15.08
13.68
81
34.41
EPS¥
11.52
9.86
10.17
9.27
7.96
7.91
7.66
7.78
8.37
7.25
38.51
(1.84%)
(5.46%)
—
14.31
EPS growth%
33.13
31.83
34.00
34.77
33.41
35.65
33.82
33.91
33.85
32.79
13.30
33.85
33.84
69
33.83
Bookvalue per sh¥
20.50
20.13
21.26
20.33
22.27
23.39
24.13
21.66
24.07
24.86
6.02
2.23%
1.64%
—
23.49
FCF per share¥
29.46
27.35
31.25
35.79
40.26
45.17
47.92
44.07
41.57
45.59
6.82
2.51%
5.44%
—
24.80
Dividend per sh¥
48.80
53.22
56.53
55.60
53.16
50.45
52.51
56.90
56.54
57.54
15.69
1.60%
3.28%
—
24.75
Div yield (avg)%
15.40
17.41
17.85
18.61
20.99
21.90
21.99
19.50
19.39
16.51
3.96
19.50
19.00
31
27.46
Payout ratio%
9.45
7.77
6.96
7.09
8.99
10.82
10.26
10.92
12.62
10.50
28.36
10.82
9.85
86
15.97
Shares (diluted)M
24.80
24.69
27.75
30.24
29.72
31.62
36.55
41.82
47.64
54.21
15.86
12.77%
9.57%
49
10.81
Buyback yield%
11.13
10.35
10.58
11.74
10.12
7.83
6.80
6.86
5.04
2.88
10.11
6.80
8.98
82
0.215
D/E ratiox
1.417
1.418
1.349
1.358
1.295
1.404
1.286
1.360
1.457
1.588
0.638
1.404
1.382
93
46.56
Enterprise value¥M
335.3
311.0
293.3
271.0
276.1
301.7
300.7
310.2
348.3
393.1
106.7
7.32%
2.47%
50
261.6
LT debt¥M
263.2
235.0
254.2
232.5
216.0
211.9
229.5
203.6
216.7
208.7
717.9
(0.69%)
(1.93%)
65
Revenue
¥968.0M
7.69%
1.00×
Cost of revenue
¥542.1M
7.97%
1.03×
Operating expenses
¥108.3M
7.47%
0.98×
Cash and investments
17.63%
Spread over hurdle
32.75%