318.1
Revenue¥M
375.5
385.0
399.5
403.1
418.0
424.6
422.6
435.3
452.1
462.7
324.9
2.05%
2.34%
8
24.86
Revenue growth%
27.98
30.81
28.90
31.55
28.69
30.33
30.48
31.60
30.68
30.22
15.75
30.48
30.41
54
20.77
Gross margin%
21.12
22.16
24.55
23.97
23.65
26.28
24.18
25.26
23.04
25.70
28.99
25.26
24.07
16
4.10
Operating margin%
22.32
24.22
23.14
25.82
26.18
27.73
28.04
25.16
27.19
25.86
9.09
27.19
25.84
26
23.18
Net margin%
28.17
27.68
26.77
27.30
29.20
29.74
31.20
33.65
35.50
38.17
19.76
33.65
29.47
27
13.58
P/E ratio (avg)x
37.32
32.42
29.43
28.64
28.96
30.74
33.41
28.94
31.53
32.09
15.32
31.53
31.14
85
36.80
EV/EBITx
16.20
18.40
18.06
20.72
20.63
24.02
27.64
29.64
34.40
40.51
21.34
29.64
22.37
65
24.94
FCF yield (avg)%
18.16
18.08
20.47
21.12
20.02
18.11
20.43
21.39
23.10
23.86
23.96
21.39
20.45
70
25.23
FCF margin%
22.55
20.23
22.13
24.77
25.62
22.81
25.34
23.49
22.96
25.85
10.03
23.49
23.22
47
0.343
FCF / Net incomex
0.934
1.026
1.193
1.333
1.413
1.461
1.744
1.997
2.295
2.279
1.577
1.997
1.437
67
11.44
ROIC%
21.69
20.45
20.82
18.49
16.61
15.24
12.51
12.04
11.26
9.80
24.79
12.04
15.92
52
6.02
Return on equity%
21.82
23.11
21.96
24.68
23.45
20.78
19.20
16.92
14.06
16.20
27.62
16.92
21.30
26
13.00
Return on assets%
5.81
8.51
9.57
10.21
7.73
8.84
9.07
7.78
7.65
6.40
23.20
7.78
8.15
55
12.64
EPS¥
15.43
15.36
16.18
15.35
14.54
16.06
16.80
16.89
17.84
19.74
12.89
6.31%
2.78%
—
26.69
EPS growth%
25.32
27.70
28.20
25.88
27.34
26.89
23.90
24.70
24.99
26.02
28.14
24.99
25.95
85
20.42
Bookvalue per sh¥
18.24
15.75
13.76
11.99
11.32
12.18
12.20
13.26
12.91
11.69
35.88
0.64%
(5.33%)
—
23.62
FCF per share¥
48.34
47.33
45.28
45.45
42.94
49.03
51.86
59.08
54.59
53.52
22.59
4.51%
2.00%
—
19.12
Dividend per sh¥
6.89
7.95
7.58
8.11
8.39
8.87
8.66
9.10
9.43
9.80
28.14
3.16%
4.37%
—
20.16
Div yield (avg)%
4.86
3.07
4.42
1.52
4.27
5.63
4.23
5.28
6.96
7.45
25.08
5.63
4.64
31
29.49
Payout ratio%
7.98
10.36
10.52
8.89
7.69
5.25
6.88
5.69
7.71
9.91
21.97
6.88
7.84
9
4.689
Shares (diluted)M
6.972
7.972
9.149
10.58
10.83
11.83
12.51
12.50
11.49
12.81
4.554
3.41%
7.55%
59
17.14
Buyback yield%
25.13
26.96
27.87
30.37
33.12
30.81
31.47
34.25
31.63
31.86
7.34
31.63
31.14
46
0.385
D/E ratiox
1.942
2.070
1.980
2.192
2.252
2.619
2.517
2.871
2.748
2.609
1.044
2.619
2.385
8
297.9
Enterprise value¥M
410.4
477.6
488.4
494.6
564.6
603.5
638.3
753.1
834.9
866.9
136.7
8.96%
7.97%
49
286.7
LT debt¥M
315.3
314.8
295.9
297.1
325.6
360.8
361.5
366.0
354.9
374.0
179.8
2.81%
3.11%
27
Revenue
¥462.7M
2.34%
1.00×
Cost of revenue
¥212.8M
1.82%
0.95×
Operating expenses
¥101.6M
2.89%
1.06×
Goodwill & intangibles
19.67%
Spread over hurdle
17.59%