70.44
Revenue¥M
383.7
405.6
427.8
451.0
483.7
527.9
555.8
587.5
631.3
691.9
77.39
7.42%
6.94%
79
12.04
Revenue growth%
27.86
26.75
27.88
26.81
27.38
26.38
24.95
23.77
21.56
22.15
20.67
23.77
26.56
17
25.56
Gross margin%
26.40
29.39
29.86
27.42
29.47
32.37
34.01
31.81
34.23
33.39
24.64
33.39
30.84
27
29.00
Operating margin%
34.50
35.76
33.39
33.21
33.39
35.85
38.30
38.07
35.34
35.16
12.03
35.85
35.25
52
29.12
Net margin%
28.78
29.33
28.97
31.74
29.46
32.02
32.93
34.23
31.45
29.04
27.14
32.02
30.45
35
6.586
P/E ratio (avg)x
19.44
18.57
20.82
21.00
23.50
25.04
26.50
27.12
25.62
27.33
28.03
26.50
24.27
29
19.66
EV/EBITx
8.726
9.532
9.279
9.290
8.425
7.827
8.211
8.258
8.916
9.448
31.75
8.258
8.821
23
23.50
FCF yield (avg)%
28.90
26.64
24.52
24.11
25.15
26.63
29.07
27.98
30.22
30.64
25.71
29.07
27.31
29
11.52
FCF margin%
9.07
11.77
8.99
8.28
7.65
9.05
10.40
10.63
8.98
8.71
23.95
9.05
9.02
29
1.578
FCF / Net incomex
1.007
1.104
1.257
1.347
1.556
1.476
1.402
1.422
1.334
1.293
0.178
1.402
1.341
92
9.72
ROIC%
9.30
11.32
12.14
11.42
8.49
9.00
8.58
5.84
4.42
3.50
9.04
5.84
8.79
19
25.14
Return on equity%
30.18
28.68
27.67
26.79
26.35
25.91
25.26
22.82
22.14
22.25
4.86
22.82
26.13
54
19.37
Return on assets%
18.50
21.05
21.17
19.44
19.79
21.31
24.25
21.99
24.50
22.58
2.46
22.58
21.24
76
53.20
EPS¥
19.08
18.65
17.29
14.82
15.13
13.85
13.96
15.06
15.73
15.33
58.65
0.26%
(2.92%)
—
15.21
EPS growth%
22.71
21.17
19.11
20.96
19.91
19.34
16.37
15.73
14.97
12.20
2.93
15.73
19.23
67
52.75
Bookvalue per sh¥
32.14
30.16
29.39
32.24
33.53
32.38
34.38
36.50
34.27
34.44
21.66
0.54%
1.60%
—
35.83
FCF per share¥
24.05
25.26
24.12
24.74
24.44
25.26
25.21
28.04
27.45
30.33
62.93
4.42%
1.78%
—
64.52
Dividend per sh¥
37.12
42.06
44.70
49.83
51.38
46.95
44.31
45.66
41.56
42.25
26.55
(3.84%)
2.49%
—
28.77
Div yield (avg)%
15.11
15.25
15.59
13.46
15.00
14.20
12.00
13.01
12.75
12.79
11.86
12.79
13.83
7
21.44
Payout ratio%
28.27
26.50
25.18
27.28
28.41
30.03
27.90
26.90
28.34
25.85
4.09
27.90
27.59
40
4.261
Shares (diluted)M
5.846
6.495
6.375
7.085
8.446
8.733
10.21
11.17
11.06
10.77
4.219
4.98%
7.71%
40
15.13
Buyback yield%
25.10
27.13
27.40
30.36
28.01
28.85
29.92
27.68
27.50
26.53
4.35
27.68
27.59
43
0.897
D/E ratiox
0.682
0.785
0.786
0.825
0.802
0.841
0.834
0.962
0.985
1.052
0.458
0.962
0.829
75
548.4
Enterprise value¥M
582.1
603.0
686.7
720.5
800.9
781.0
749.1
734.5
696.5
775.0
584.4
(0.66%)
2.46%
91
393.7
LT debt¥M
55.03
56.22
57.36
56.07
54.14
53.93
50.57
55.07
54.08
46.98
253.7
(2.80%)
(2.76%)
50
Revenue
¥691.9M
6.94%
1.00×
Cost of revenue
¥444.8M
6.55%
0.96×
Operating expenses
¥137.3M
7.87%
1.09×
Cash and investments
19.65%
Goodwill & intangibles
14.39%
Spread over hurdle
21.11%