512.1
Revenue¥M
648.5
669.1
677.4
690.1
719.8
741.1
771.4
798.8
843.4
882.4
563.2
4.16%
3.59%
28
24.23
Revenue growth%
25.83
27.33
28.12
30.40
28.27
25.87
24.71
22.67
23.31
24.49
26.35
24.49
25.85
22
27.68
Gross margin%
19.32
16.94
19.83
19.10
19.12
19.46
22.41
23.27
20.99
21.76
8.22
21.76
19.64
62
25.82
Operating margin%
16.19
16.33
15.03
16.69
18.20
16.08
16.13
14.39
15.27
13.90
18.63
15.27
16.11
82
12.89
Net margin%
25.06
26.74
27.87
25.41
23.75
24.58
22.98
23.73
23.05
21.73
4.52
23.05
24.17
64
21.26
P/E ratio (avg)x
29.71
25.70
23.13
20.74
20.10
19.63
21.45
19.74
17.62
18.54
16.20
19.63
20.42
52
6.323
EV/EBITx
50.23
47.23
44.15
43.52
40.79
39.11
37.77
36.72
39.37
36.83
32.23
37.77
40.08
93
24.87
FCF yield (avg)%
19.92
18.02
15.77
18.77
18.91
20.17
18.26
20.02
17.94
17.43
28.63
18.26
18.52
94
22.45
FCF margin%
3.52
5.53
3.67
1.99
1.84
3.04
0.40
1.58
3.68
1.31
6.27
1.58
2.52
80
1.288
FCF / Net incomex
0.098
0.091
0.097
0.101
0.106
0.099
0.091
0.080
0.073
0.076
1.139
0.080
0.094
82
13.78
ROIC%
13.91
16.56
15.71
13.09
13.69
11.28
11.18
14.15
12.79
12.85
25.73
12.79
13.39
23
5.80
Return on equity%
13.56
15.17
17.08
19.26
16.63
17.89
18.47
16.02
17.72
20.22
8.71
17.89
17.40
13
3.89
Return on assets%
32.84
31.24
30.38
29.37
28.99
31.67
28.81
29.81
28.28
25.35
12.82
28.81
29.59
66
19.43
EPS¥
31.59
36.43
40.55
38.25
42.60
47.53
54.23
51.39
47.92
48.98
20.97
2.83%
4.13%
—
2.80
EPS growth%
0.76
0.40
3.11
2.20
3.48
1.38
1.23
0.40
2.59
2.05
25.41
1.38
1.72
31
10.16
Bookvalue per sh¥
16.66
17.27
15.79
17.91
20.26
20.77
21.31
20.21
22.25
22.77
12.58
2.36%
4.10%
—
9.63
FCF per share¥
32.57
32.22
31.63
32.20
29.53
30.37
32.22
28.90
26.39
28.39
28.74
(0.79%)
(2.89%)
—
28.50
Dividend per sh¥
23.10
25.89
26.38
26.78
30.72
34.32
33.44
38.92
40.37
41.51
17.58
6.20%
7.32%
—
10.51
Div yield (avg)%
8.56
6.35
7.54
10.29
10.68
9.36
11.01
10.28
12.49
10.98
6.35
10.98
10.28
53
28.20
Payout ratio%
23.45
25.03
25.01
27.53
26.13
24.87
23.12
25.72
24.38
21.68
19.51
24.38
24.94
35
19.39
Shares (diluted)M
23.00
20.13
18.16
19.67
20.89
19.55
18.16
18.61
16.84
18.44
19.66
(2.46%)
(1.43%)
51
6.60
Buyback yield%
24.06
26.77
27.93
28.22
29.70
30.65
30.04
28.17
31.05
32.28
25.34
30.65
28.96
48
1.730
D/E ratiox
0.350
0.330
0.377
0.371
0.397
0.444
0.509
0.564
0.577
0.595
0.725
0.564
0.420
71
746.1
Enterprise value¥M
94.64
96.14
108.7
113.9
111.6
112.3
127.7
143.3
164.1
183.5
66.75
10.46%
6.99%
72
774.0
LT debt¥M
735.4
657.7
690.6
742.8
733.7
719.9
720.0
730.3
725.1
746.2
492.5
0.34%
0.40%
9
Revenue
¥882.4M
3.59%
1.00×
Cost of revenue
¥613.3M
3.52%
0.99×
Operating expenses
¥139.7M
3.48%
0.99×
Spread over hurdle
31.40%