392.6
Revenue¥M
406.3
428.2
451.4
475.0
514.2
559.3
597.8
639.7
680.7
417.0
466.9
7.46%
6.83%
54
26.98
Revenue growth%
17.10
18.97
19.74
18.72
20.47
17.69
15.41
15.25
12.39
13.05
17.42
15.41
18.20
42
20.94
Gross margin%
16.20
18.61
20.32
23.05
21.29
20.82
18.19
15.33
12.94
8.66
4.71
18.19
18.40
74
17.58
Operating margin%
28.11
26.70
24.97
27.68
27.96
29.90
32.83
33.86
35.18
26.20
18.36
32.83
29.00
13
24.59
Net margin%
11.63
13.79
14.05
12.29
10.27
11.26
12.56
12.56
12.33
8.54
10.72
12.33
12.45
83
37.80
P/E ratio (avg)x
24.74
21.32
23.08
23.40
19.83
17.04
17.06
14.91
13.14
15.85
16.89
17.04
20.58
74
22.68
EV/EBITx
33.05
32.31
29.08
25.97
26.62
27.38
29.24
29.97
31.00
34.77
21.91
29.24
29.60
81
29.69
FCF yield (avg)%
2.35
4.94
3.98
2.16
1.48
1.83
4.76
5.45
7.41
3.86
29.07
4.76
4.37
67
24.76
FCF margin%
3.15
1.69
0.40
0.55
0.84
2.29
2.47
4.32
3.06
29.47
7.70
2.47
1.99
83
1.514
FCF / Net incomex
3.268
3.365
3.564
4.292
5.068
5.272
5.923
6.542
6.447
1.408
0.331
5.923
4.680
28
29.64
ROIC%
13.27
12.38
11.46
13.67
11.91
11.44
12.17
11.32
12.48
25.21
8.98
11.91
12.04
42
5.84
Return on equity%
15.16
15.84
17.61
18.07
17.31
17.48
14.97
13.68
14.19
25.63
23.32
14.97
15.50
61
24.76
Return on assets%
17.18
15.90
17.27
19.73
19.28
18.23
18.41
21.33
21.78
27.49
24.94
19.28
18.32
71
58.40
EPS¥
41.20
43.92
45.65
40.77
39.40
40.89
43.06
44.70
49.35
61.24
68.49
3.89%
2.86%
—
20.49
EPS growth%
8.82
7.84
9.40
10.30
7.82
9.08
8.19
9.73
11.21
21.35
9.57
9.08
8.95
63
16.05
Bookvalue per sh¥
16.97
17.64
18.89
17.01
16.75
17.99
17.89
19.41
20.99
38.72
53.33
4.29%
1.63%
—
58.37
FCF per share¥
15.57
18.83
20.01
23.14
25.87
27.52
27.64
30.69
36.09
23.94
18.07
9.29%
10.81%
—
20.93
Dividend per sh¥
47.32
41.96
41.58
43.15
42.01
41.65
42.36
43.62
40.45
21.97
28.37
(1.29%)
(2.00%)
—
27.25
Div yield (avg)%
4.55
2.61
1.48
0.40
0.40
2.98
0.42
0.80
3.41
20.22
28.13
0.80
1.56
89
20.10
Payout ratio%
17.51
16.38
14.40
15.17
17.74
18.33
15.94
17.26
14.74
8.54
11.67
17.26
16.82
94
3.868
Shares (diluted)M
3.789
3.746
4.423
4.608
5.339
6.148
7.020
8.266
8.000
4.045
3.836
11.67%
7.36%
83
3.37
Buyback yield%
17.58
18.74
17.87
16.60
15.55
17.94
19.16
16.42
15.23
3.92
22.06
16.42
17.09
13
1.401
D/E ratiox
0.715
0.655
0.603
0.672
0.735
0.749
0.676
0.734
0.791
0.778
1.357
0.735
0.724
88
422.2
Enterprise value¥M
188.9
170.4
157.1
150.0
128.5
112.8
105.8
108.3
115.1
364.9
300.7
(5.16%)
(6.76%)
58
58.42
LT debt¥M
344.5
363.5
349.4
309.9
329.7
292.3
295.6
310.9
273.1
517.6
232.8
(2.49%)
(4.41%)
21
Revenue
¥680.7M
6.83%
1.00×
Cost of revenue
¥406.9M
7.10%
1.03×
Operating expenses
¥147.1M
6.14%
0.94×
Cash and investments
14.74%
Spread over hurdle
(1.58%)