466.7
Revenue¥M
253.4
272.4
294.8
321.1
348.4
377.0
410.3
443.8
474.9
521.0
585.4
8.14%
8.11%
46
17.15
Revenue growth%
11.25
13.32
15.22
14.89
17.65
16.13
15.89
17.75
17.94
4.04
27.09
17.65
15.56
32
18.31
Gross margin%
19.91
17.63
15.32
14.23
11.23
9.61
7.56
9.02
10.67
21.04
23.16
9.61
12.73
46
13.08
Operating margin%
12.50
14.37
15.42
15.03
17.90
16.24
13.28
11.21
12.37
24.34
12.13
13.28
13.82
39
21.69
Net margin%
11.98
10.97
12.94
13.00
15.42
14.44
12.23
10.47
7.93
3.68
3.68
12.23
12.10
62
28.24
P/E ratio (avg)x
31.52
36.78
37.51
39.38
47.23
55.15
66.09
77.53
81.77
23.82
36.95
66.09
43.31
32
26.03
EV/EBITx
38.31
36.82
34.77
34.11
32.93
32.97
32.40
33.33
33.98
31.39
21.65
32.97
34.04
22
17.66
FCF yield (avg)%
28.59
31.20
28.40
25.46
23.63
23.37
24.69
27.46
26.32
15.96
29.10
24.69
26.89
22
4.08
FCF margin%
31.43
28.76
27.04
28.13
25.15
23.21
21.57
21.59
19.97
3.56
2.56
21.59
26.09
27
0.533
FCF / Net incomex
1.036
1.153
1.237
1.359
1.429
1.477
1.453
1.475
1.577
0.467
0.177
1.475
1.394
91
28.16
ROIC%
16.79
14.70
17.20
14.81
17.38
16.56
18.69
19.68
21.02
8.75
18.24
18.69
16.99
32
9.60
Return on equity%
24.59
23.34
25.64
25.22
22.92
25.21
28.00
30.57
32.40
16.83
27.33
28.00
25.22
37
28.18
Return on assets%
16.82
15.29
14.49
12.98
10.52
12.10
9.60
10.16
8.38
5.93
29.61
10.16
12.54
69
76.93
EPS¥
181.96
187.14
193.78
192.30
187.73
187.48
212.89
252.05
289.80
84.28
90.70
8.55%
5.73%
—
21.50
EPS growth%
11.59
10.02
12.18
10.03
12.75
9.82
10.76
12.06
12.05
16.91
14.09
12.05
11.17
28
117.12
Bookvalue per sh¥
100.69
101.56
94.82
104.65
101.02
107.77
111.44
112.05
102.62
92.32
82.56
(0.39%)
0.64%
—
92.14
FCF per share¥
54.39
55.07
53.43
49.79
50.71
45.97
47.93
52.34
46.06
52.70
70.40
(1.55%)
(2.04%)
—
130.54
Dividend per sh¥
30.07
27.91
26.09
27.85
30.58
27.41
25.54
22.34
21.65
140.33
115.85
(4.92%)
(4.51%)
—
15.33
Div yield (avg)%
0.40
0.40
1.74
1.51
4.08
3.50
3.22
3.60
1.58
3.44
21.92
3.50
1.66
18
21.05
Payout ratio%
18.43
15.83
18.39
21.31
22.11
24.41
23.29
21.35
19.31
7.37
21.57
22.11
21.32
29
1.834
Shares (diluted)M
2.701
2.508
2.901
2.740
2.547
2.749
2.681
2.607
2.703
1.784
1.744
(0.27%)
1.15%
8
15.85
Buyback yield%
1.50
1.53
4.25
4.63
4.14
1.29
1.55
1.76
4.73
16.38
14.92
1.76
1.66
62
0.495
D/E ratiox
0.512
0.509
0.450
0.441
0.408
0.437
0.406
0.398
0.400
1.567
0.954
0.406
0.439
70
373.5
Enterprise value¥M
136.4
140.2
141.8
145.8
163.2
166.4
165.1
157.2
166.5
268.0
141.9
2.69%
2.02%
66
425.6
LT debt¥M
88.92
82.81
90.92
100.3
88.05
93.57
93.99
98.00
101.2
315.2
500.4
0.17%
0.02%
81
Revenue
¥474.9M
8.11%
1.00×
Cost of revenue
¥262.5M
8.30%
1.02×
Operating expenses
¥105.9M
8.48%
1.03×
Goodwill & intangibles
17.13%
Spread over hurdle
65.39%