430.5
Revenue¥M
294.7
315.3
342.4
371.9
403.8
437.2
477.6
505.8
548.8
598.7
453.9
8.19%
8.16%
75
9.85
Revenue growth%
13.96
16.87
15.43
13.12
12.71
13.54
12.84
11.72
13.87
10.91
29.39
12.84
13.33
47
12.18
Gross margin%
11.60
9.83
11.08
12.30
15.21
14.03
15.09
16.21
16.65
16.18
26.76
16.18
14.56
28
11.70
Operating margin%
22.23
24.90
24.34
22.75
20.57
21.39
21.25
19.25
21.24
23.67
4.94
21.25
21.81
80
14.28
Net margin%
4.31
2.69
2.70
1.51
3.21
2.31
0.40
0.40
2.88
2.46
18.81
2.31
2.58
69
15.53
P/E ratio (avg)x
37.72
38.05
35.11
37.00
39.11
41.33
45.30
46.27
48.29
50.36
24.32
46.27
40.22
40
23.93
EV/EBITx
20.66
20.16
18.37
17.30
15.87
14.65
15.70
15.32
15.61
16.90
16.34
15.61
16.39
71
20.47
FCF yield (avg)%
6.09
3.44
5.79
4.90
2.81
1.55
1.20
0.40
0.69
1.44
12.15
1.20
2.18
37
16.50
FCF margin%
24.77
26.70
25.69
25.03
25.87
22.96
24.04
22.13
19.37
21.25
29.24
22.13
24.40
90
0.651
FCF / Net incomex
0.127
0.139
0.142
0.126
0.142
0.143
0.149
0.146
0.150
0.152
1.764
0.149
0.143
68
28.02
ROIC%
16.08
14.88
13.42
15.07
14.78
16.73
15.07
12.19
15.07
15.63
29.45
15.07
15.07
74
2.91
Return on equity%
23.09
20.69
22.51
21.87
22.74
24.69
23.52
22.46
22.76
22.11
9.30
22.76
22.63
18
5.58
Return on assets%
7.59
8.25
7.36
5.59
4.21
5.19
6.25
3.77
5.62
3.73
23.44
5.19
5.61
75
17.12
EPS¥
67.43
66.31
74.10
86.76
94.22
99.90
101.82
99.64
102.64
100.18
17.53
1.23%
4.79%
—
4.36
EPS growth%
9.05
7.54
6.31
7.32
9.12
6.82
4.46
1.67
0.40
0.40
16.07
1.67
6.56
24
72.25
Bookvalue per sh¥
61.92
62.94
59.41
56.39
51.53
46.07
44.92
39.86
40.72
41.67
45.22
(4.16%)
(3.03%)
—
28.08
FCF per share¥
47.17
54.04
61.75
62.86
63.17
67.09
64.29
72.75
83.13
88.50
57.94
6.98%
6.74%
—
42.30
Dividend per sh¥
58.19
60.59
62.64
67.14
72.79
64.96
64.98
63.39
69.35
66.03
22.13
(1.93%)
2.34%
—
5.74
Div yield (avg)%
27.69
26.55
26.32
28.79
27.63
27.96
25.09
27.33
29.38
28.57
13.41
27.96
27.66
29
19.41
Payout ratio%
8.06
7.31
5.32
6.82
6.18
6.71
9.35
11.82
11.01
13.35
23.93
11.01
7.68
21
3.357
Shares (diluted)M
5.029
5.184
5.182
5.377
5.590
6.139
6.774
6.880
7.007
8.295
3.253
8.21%
5.50%
45
20.09
Buyback yield%
35.40
36.02
34.04
36.91
36.45
36.98
35.12
32.59
32.39
30.44
15.03
32.59
35.26
64
0.465
D/E ratiox
1.536
1.589
1.629
1.873
1.900
1.965
2.298
2.577
2.970
2.909
1.458
2.577
1.932
38
0.673
Enterprise value¥B
0.657
0.717
0.760
0.861
0.946
1.075
1.097
1.259
1.443
1.585
0.284
10.88%
10.28%
87
0.578
LT debt¥B
0.940
1.109
1.245
1.322
1.359
1.410
1.426
1.491
1.739
1.790
0.141
5.66%
7.12%
16
Revenue
¥598.7M
8.16%
1.00×
Cost of revenue
¥299.7M
7.86%
0.97×
Operating expenses
¥128.6M
9.06%
1.09×
Cash and investments
16.74%
Goodwill & intangibles
16.69%
Spread over hurdle
(2.07%)