15.59
Revenue¥M
182.2
195.9
206.4
218.5
234.7
247.7
270.7
283.4
309.3
338.0
16.91
7.57%
7.24%
79
28.05
Revenue growth%
8.25
10.41
7.63
8.01
8.91
9.39
8.40
9.07
10.83
9.22
9.81
9.22
8.99
51
11.96
Gross margin%
16.89
18.11
19.40
16.75
18.11
17.74
17.41
19.55
18.03
16.72
26.44
17.74
17.88
49
27.98
Operating margin%
13.64
14.22
17.03
19.13
18.94
19.02
21.37
23.52
26.30
28.59
6.75
23.52
19.08
48
24.73
Net margin%
21.11
20.41
22.06
20.78
21.72
23.74
22.85
19.85
18.04
15.79
7.99
19.85
20.94
94
15.32
P/E ratio (avg)x
16.50
16.64
18.25
17.59
19.62
21.52
22.42
25.55
26.20
27.73
23.71
25.55
20.57
57
18.88
EV/EBITx
28.46
29.13
28.61
27.70
27.60
32.67
35.78
42.56
45.17
49.34
22.52
42.56
30.90
17
18.92
FCF yield (avg)%
12.95
13.21
12.16
11.21
11.69
13.05
12.41
13.74
11.76
9.97
11.12
12.41
12.28
54
17.82
FCF margin%
0.40
0.40
0.40
1.80
4.39
5.93
5.25
3.06
3.76
3.11
10.51
3.76
3.08
20
1.052
FCF / Net incomex
1.448
1.278
1.127
1.019
0.890
0.967
0.953
0.949
1.000
1.016
1.346
0.967
1.008
68
7.24
ROIC%
18.94
16.15
14.08
13.49
13.84
13.52
13.04
13.45
11.76
12.76
12.19
13.04
13.51
37
15.79
Return on equity%
33.79
31.10
33.35
31.65
33.00
31.03
28.52
29.68
30.01
31.10
9.39
30.01
31.10
58
28.95
Return on assets%
19.53
21.32
22.03
20.49
18.02
15.77
13.16
14.23
16.42
18.08
11.02
15.77
18.05
69
10.01
EPS¥
8.33
8.69
8.48
8.35
8.97
10.16
10.29
9.38
9.53
9.23
10.98
0.59%
0.72%
—
20.74
EPS growth%
2.31
4.17
5.59
5.36
6.00
5.83
5.99
5.65
6.95
5.45
16.86
5.83
5.62
78
4.41
Bookvalue per sh¥
15.83
17.97
20.67
21.46
23.42
25.08
26.33
26.40
26.55
28.88
9.74
4.28%
6.62%
—
12.26
FCF per share¥
7.49
7.64
8.35
9.32
9.31
8.77
8.29
8.04
8.59
8.20
8.97
(2.50%)
0.10%
—
7.19
Dividend per sh¥
8.02
7.92
8.87
10.28
11.39
11.74
12.87
12.72
13.53
14.94
13.22
5.57%
7.79%
—
23.13
Div yield (avg)%
23.39
24.52
27.09
29.16
29.25
28.08
28.22
26.33
26.96
25.52
16.42
26.96
27.03
35
9.47
Payout ratio%
21.20
19.88
19.51
19.39
19.09
17.85
20.38
22.79
25.72
28.29
24.74
22.79
20.13
86
24.62
Shares (diluted)M
23.58
22.92
25.63
27.68
31.52
30.24
31.50
36.93
35.66
41.06
25.74
5.43%
6.19%
13
18.61
Buyback yield%
15.43
14.88
16.00
16.79
17.19
18.95
17.19
15.96
18.62
20.64
14.94
18.62
16.99
39
0.561
D/E ratiox
0.674
0.690
0.605
0.612
0.518
0.451
0.484
0.493
0.419
0.383
0.393
0.451
0.505
68
175.3
Enterprise value¥M
162.9
159.7
180.6
187.6
214.4
238.4
223.7
232.9
243.8
242.1
206.8
2.46%
4.69%
66
336.5
LT debt¥M
203.2
225.2
231.2
220.1
234.3
261.3
262.5
276.3
262.1
292.2
42.99
4.52%
2.86%
31
Revenue
¥338.0M
7.24%
1.00×
Cost of revenue
¥236.6M
7.24%
1.00×
Operating expenses
¥58.29M
6.52%
0.94×
Cash and investments
15.20%
Spread over hurdle
23.79%