124.3
Revenue¥M
369.2
383.7
403.8
427.5
457.8
483.7
504.4
526.1
561.1
598.9
128.6
5.52%
5.61%
80
4.13
Revenue growth%
17.03
17.14
16.73
18.88
20.74
23.18
20.63
21.35
22.80
24.36
20.27
22.80
20.69
50
13.15
Gross margin%
8.21
8.68
9.47
11.22
11.21
13.49
10.80
11.66
14.12
16.62
23.06
13.49
11.21
75
11.77
Operating margin%
32.25
29.28
30.79
29.41
29.42
31.64
32.51
34.38
35.36
33.76
25.13
33.76
31.94
17
2.23
Net margin%
9.03
9.59
12.34
10.85
10.39
10.22
9.36
9.96
12.87
13.27
29.00
10.22
10.30
69
12.66
P/E ratio (avg)x
10.39
9.694
10.71
9.976
10.34
9.638
10.65
11.57
11.35
12.83
7.958
11.35
10.52
94
26.91
EV/EBITx
38.18
38.83
37.87
36.26
37.57
41.06
46.63
50.52
46.74
52.02
18.87
46.74
39.95
61
5.40
FCF yield (avg)%
24.58
25.55
23.36
23.21
21.09
21.86
24.07
24.72
21.83
24.03
21.55
24.03
23.69
62
23.84
FCF margin%
22.17
24.55
23.66
25.21
27.55
24.76
23.14
21.59
22.47
20.83
25.08
22.47
23.40
89
0.454
FCF / Net incomex
0.575
0.586
0.639
0.565
0.540
0.581
0.598
0.657
0.600
0.545
0.331
0.598
0.584
74
9.75
ROIC%
8.31
10.90
12.60
14.52
15.52
15.40
12.46
9.75
8.51
6.61
12.57
9.75
11.68
93
25.36
Return on equity%
16.98
18.46
18.90
16.65
15.06
12.75
11.15
10.71
11.98
12.52
12.89
11.98
13.90
73
14.31
Return on assets%
17.86
18.51
16.78
17.48
16.63
17.29
17.11
18.60
21.22
19.34
27.12
18.60
17.67
53
77.25
EPS¥
156.82
157.76
178.66
183.01
203.03
194.37
201.07
189.94
207.78
218.27
81.33
1.46%
4.33%
—
22.58
EPS growth%
25.14
23.91
22.71
25.28
26.93
27.80
30.75
32.73
33.58
35.92
27.08
32.73
27.36
91
33.31
Bookvalue per sh¥
138.48
132.99
146.13
136.60
147.99
145.88
144.52
146.72
153.13
142.63
90.12
(0.74%)
1.26%
—
98.36
FCF per share¥
34.94
34.82
35.16
35.34
31.72
28.59
29.74
29.91
27.42
24.33
107.52
(5.17%)
(4.03%)
—
87.93
Dividend per sh¥
84.99
85.52
89.26
96.62
99.49
104.73
116.65
128.06
146.98
152.63
74.66
8.94%
6.89%
—
24.57
Div yield (avg)%
27.98
27.02
27.85
26.51
25.94
23.78
26.50
28.22
30.97
32.43
7.31
28.22
27.44
15
22.76
Payout ratio%
14.62
17.04
15.30
17.01
16.10
13.98
11.23
9.85
9.92
11.44
17.57
11.23
14.30
61
5.566
Shares (diluted)M
8.380
8.385
8.943
9.823
11.25
11.05
11.13
10.52
11.50
11.95
5.409
1.20%
4.61%
52
9.98
Buyback yield%
25.45
26.11
28.31
27.85
25.39
27.22
25.26
28.25
29.68
28.17
23.15
28.17
27.54
32
0.587
D/E ratiox
0.851
0.879
0.908
0.934
0.857
0.819
0.839
0.821
0.812
0.859
1.336
0.821
0.854
43
321.9
Enterprise value¥M
541.2
458.8
477.0
491.9
532.1
502.0
517.0
522.5
483.5
410.3
325.0
(5.06%)
(3.28%)
18
513.6
LT debt¥M
507.9
516.0
513.2
576.4
651.5
645.9
616.0
678.3
678.3
690.7
323.2
1.18%
2.78%
41
Revenue
¥598.9M
5.61%
1.00×
Cost of revenue
¥363.7M
5.39%
0.98×
Operating expenses
¥109.7M
6.08%
1.05×
Goodwill & intangibles
14.04%
Spread over hurdle
(2.31%)