27.81
Revenue¥M
404.5
422.9
451.1
487.3
508.9
550.4
588.3
637.0
666.3
692.6
31.04
6.36%
5.95%
59
16.69
Revenue growth%
11.41
11.88
10.51
9.13
8.63
11.57
9.17
10.53
12.78
11.34
3.37
11.34
10.94
71
23.27
Gross margin%
3.66
5.38
4.08
6.57
4.78
6.00
3.39
6.29
8.17
9.14
7.16
6.29
5.69
48
16.78
Operating margin%
28.54
25.65
27.79
28.86
27.13
28.13
30.77
30.35
31.05
31.15
14.48
30.77
28.70
56
14.56
Net margin%
17.06
18.02
19.78
22.46
24.98
22.04
20.02
22.15
21.02
19.91
20.75
21.02
20.52
78
22.40
P/E ratio (avg)x
16.57
16.40
16.65
17.28
17.74
15.87
16.87
17.29
17.31
15.79
25.76
16.87
16.76
55
25.05
EV/EBITx
20.94
20.57
21.90
23.75
20.81
20.73
20.71
21.31
20.24
19.73
9.504
20.71
20.77
65
26.33
FCF yield (avg)%
2.65
0.67
1.15
0.67
0.40
0.40
2.08
0.40
0.40
1.09
29.18
0.40
0.67
72
6.61
FCF margin%
8.94
7.53
10.05
12.85
12.54
13.99
15.15
15.53
16.74
17.70
12.04
15.53
13.42
15
1.600
FCF / Net incomex
1.230
1.259
1.246
1.407
1.624
1.614
1.902
1.984
2.142
2.447
1.074
1.984
1.619
41
5.98
ROIC%
21.58
21.91
24.83
26.78
24.30
22.30
23.50
24.85
26.67
28.87
20.79
24.85
24.57
67
24.91
Return on equity%
23.94
22.73
23.60
21.66
22.65
22.65
20.63
18.73
19.06
16.52
2.59
19.06
22.15
95
26.45
Return on assets%
21.21
21.28
21.39
23.69
23.41
24.20
26.66
28.80
30.47
32.87
11.66
28.80
23.94
15
55.78
EPS¥
62.59
71.02
81.35
93.48
99.01
100.92
117.94
120.01
117.19
126.22
58.16
4.98%
7.91%
—
10.97
EPS growth%
29.40
30.52
33.50
33.24
33.48
33.27
30.78
27.79
29.37
30.56
10.93
30.56
30.67
30
27.94
Bookvalue per sh¥
28.74
29.32
30.58
29.15
25.35
22.13
19.11
20.43
18.85
17.67
70.56
(6.97%)
(4.45%)
—
32.66
FCF per share¥
46.79
47.23
47.83
45.79
42.56
41.32
41.75
42.97
41.66
44.75
19.00
1.01%
(1.05%)
—
52.91
Dividend per sh¥
55.63
51.62
48.51
43.05
37.38
32.67
35.16
36.32
39.11
37.76
43.35
0.20%
(4.99%)
—
17.02
Div yield (avg)%
14.05
13.81
15.78
15.00
13.50
10.85
13.59
12.24
10.77
11.68
21.43
11.68
13.54
63
2.58
Payout ratio%
0.52
0.89
0.40
0.75
0.40
0.40
0.45
0.50
0.40
0.40
29.72
0.40
0.43
13
3.564
Shares (diluted)M
2.421
2.421
2.443
2.603
2.309
2.433
2.076
1.906
1.991
1.845
3.523
(4.39%)
(4.17%)
15
23.53
Buyback yield%
24.58
27.01
24.54
24.59
27.31
28.08
27.13
29.31
26.63
26.83
10.17
27.13
26.92
78
0.190
D/E ratiox
0.852
0.823
0.907
0.827
0.920
0.993
0.995
1.023
1.123
1.145
0.738
1.023
0.956
19
498.2
Enterprise value¥M
43.92
47.34
42.85
39.82
35.90
37.68
40.73
37.97
33.35
35.51
416.3
(0.22%)
(1.98%)
34
297.7
LT debt¥M
266.7
301.4
297.0
319.3
350.7
344.2
377.6
383.6
430.1
432.8
344.1
4.30%
4.84%
71
Revenue
¥692.6M
5.95%
1.00×
Cost of revenue
¥363.3M
5.82%
0.99×
Operating expenses
¥107.2M
5.84%
0.99×
Goodwill & intangibles
16.23%
Spread over hurdle
31.20%