45.52
Revenue¥M
109.4
111.7
114.8
116.8
122.2
128.7
133.2
136.6
142.6
147.2
50.34
3.79%
3.60%
12
29.88
Revenue growth%
3.90
5.87
7.22
9.48
11.93
10.02
7.32
6.47
9.14
8.87
5.31
8.87
8.10
56
11.94
Gross margin%
18.38
19.43
19.82
19.00
19.59
16.78
18.45
16.52
16.45
18.54
7.80
16.78
18.50
50
5.95
Operating margin%
15.33
15.21
17.41
17.17
19.65
20.12
21.18
23.22
23.28
21.19
18.31
21.19
19.89
60
13.87
Net margin%
10.67
10.01
7.50
6.49
8.97
7.08
7.35
8.15
5.32
4.11
15.23
7.08
7.42
60
12.46
P/E ratio (avg)x
38.17
43.36
42.69
46.63
54.47
62.15
61.65
60.56
57.06
58.24
23.36
60.56
55.77
7
22.60
EV/EBITx
39.67
35.86
39.30
37.72
36.28
41.24
37.74
36.42
35.18
39.45
27.22
37.74
37.73
11
4.25
FCF yield (avg)%
22.49
20.52
18.43
16.03
17.55
19.04
16.27
15.74
15.86
14.59
22.26
15.86
16.91
67
28.95
FCF margin%
10.40
11.14
9.75
7.86
7.54
10.17
11.55
13.07
11.23
12.79
18.20
11.55
10.77
7
0.617
FCF / Net incomex
1.698
1.652
1.619
1.516
1.512
1.587
1.770
1.699
1.846
1.731
0.669
1.731
1.675
34
6.13
ROIC%
24.06
22.10
24.03
26.03
28.75
26.12
26.78
29.16
26.99
29.05
24.92
26.99
26.45
76
28.69
Return on equity%
16.33
18.46
16.50
15.57
15.21
14.31
11.59
12.08
13.47
15.42
19.27
13.47
15.32
25
15.88
Return on assets%
12.41
14.41
14.39
16.61
17.04
19.89
18.63
20.96
21.34
19.94
3.28
19.94
17.84
50
85.60
EPS¥
70.80
71.83
75.59
73.72
84.70
94.34
109.19
122.86
124.38
128.80
90.06
8.75%
7.11%
—
7.05
EPS growth%
26.88
25.96
24.18
23.35
23.40
22.71
23.71
21.39
21.48
20.01
19.11
21.48
23.38
46
53.01
Bookvalue per sh¥
45.00
50.79
51.79
57.21
54.84
50.95
57.03
55.87
64.49
60.53
98.14
1.99%
4.18%
—
62.76
FCF per share¥
45.87
45.01
50.01
53.58
52.11
48.51
51.08
51.96
58.41
57.77
31.47
2.08%
1.89%
—
38.62
Dividend per sh¥
35.95
39.63
45.82
45.36
51.63
59.00
58.66
67.39
78.50
86.74
29.61
10.93%
9.86%
—
27.74
Div yield (avg)%
28.75
31.31
31.03
28.80
29.22
26.91
28.10
25.53
26.77
26.03
11.79
26.77
28.42
94
2.38
Payout ratio%
11.99
11.32
14.15
16.05
15.82
18.51
20.99
23.92
25.36
25.62
6.02
23.92
17.28
50
1.291
Shares (diluted)M
2.077
2.326
2.720
2.631
3.138
3.784
3.871
4.073
4.265
4.439
1.337
7.18%
9.93%
63
16.75
Buyback yield%
5.23
7.02
8.15
5.54
3.00
2.81
1.29
3.16
2.62
2.95
19.10
2.81
3.08
78
0.870
D/E ratiox
1.765
1.744
1.859
1.850
1.989
2.229
2.315
2.352
2.339
2.416
1.069
2.339
2.109
42
49.75
Enterprise value¥M
19.50
19.83
23.08
25.13
26.50
28.77
34.05
38.44
45.62
51.03
110.7
14.00%
10.71%
54
147.8
LT debt¥M
70.93
71.83
77.68
84.03
81.28
79.41
90.63
86.14
78.25
83.83
124.8
0.62%
2.06%
50
Revenue
¥147.2M
3.60%
1.00×
Cost of revenue
¥90.86M
3.55%
1.00×
Operating expenses
¥19.48M
4.80%
1.12×
Property and equipment
18.74%
Goodwill & intangibles
16.35%