143.9
Revenue¥M
113.5
119.3
126.6
132.6
135.4
144.5
150.0
157.4
166.9
176.5
160.2
5.45%
5.19%
14
15.13
Revenue growth%
19.14
20.41
22.47
23.87
21.71
20.29
18.80
18.65
16.06
14.29
8.44
18.65
19.72
83
29.93
Gross margin%
6.19
5.71
5.75
8.21
6.65
7.99
5.02
4.69
6.28
5.09
24.06
5.09
5.97
60
26.62
Operating margin%
8.85
8.70
9.16
10.24
11.33
12.17
12.64
9.86
9.55
11.43
26.25
11.43
10.05
14
11.13
Net margin%
26.72
27.12
25.18
25.60
27.68
26.44
25.50
22.93
22.58
25.49
26.02
25.49
25.55
92
7.190
P/E ratio (avg)x
10.47
10.23
9.165
9.174
8.292
8.373
7.984
8.210
9.030
9.039
16.61
8.373
9.034
68
19.41
EV/EBITx
11.78
11.25
12.85
14.39
13.65
16.12
17.64
20.84
20.14
23.32
30.75
20.14
15.25
49
6.29
FCF yield (avg)%
5.00
2.65
0.85
2.29
0.40
1.29
0.80
1.31
1.87
4.53
14.51
1.31
1.59
63
8.62
FCF margin%
25.82
25.53
27.04
26.89
28.78
29.56
30.92
33.85
34.12
34.17
7.51
33.85
29.17
47
0.851
FCF / Net incomex
1.094
1.138
1.280
1.391
1.469
1.533
1.559
1.851
1.936
2.116
0.355
1.851
1.501
9
9.36
ROIC%
18.35
20.79
21.14
21.61
22.21
23.75
25.33
27.82
27.73
26.43
25.14
26.43
22.98
86
9.15
Return on equity%
17.84
17.52
18.41
20.82
21.14
23.01
21.70
20.61
22.54
22.18
7.19
22.18
20.98
17
26.55
Return on assets%
24.79
22.66
23.17
21.35
21.99
19.19
17.45
17.81
20.46
19.67
6.82
19.19
20.91
76
13.27
EPS¥
13.48
14.27
13.60
15.26
17.83
17.45
18.13
18.07
21.13
22.42
14.85
4.68%
5.47%
—
27.44
EPS growth%
3.34
2.25
4.05
5.26
3.55
1.27
0.40
2.78
1.57
2.67
16.28
1.57
2.73
49
15.86
Bookvalue per sh¥
8.03
7.85
7.48
7.61
7.63
7.27
8.05
8.84
9.53
9.72
8.81
4.96%
0.83%
—
3.56
FCF per share¥
13.91
13.60
15.00
17.04
16.64
17.86
20.56
22.74
23.10
26.92
6.24
10.10%
7.35%
—
7.09
Dividend per sh¥
8.23
8.66
8.45
8.48
9.51
10.73
12.10
11.10
10.20
11.60
9.83
4.05%
2.68%
—
6.13
Div yield (avg)%
17.42
16.54
13.71
15.24
14.55
16.33
17.00
16.59
16.49
18.17
27.37
16.59
16.52
77
18.52
Payout ratio%
18.68
16.66
15.08
15.72
18.52
16.80
14.11
11.17
12.33
11.21
16.81
12.33
15.40
62
11.14
Shares (diluted)M
9.581
8.417
9.125
8.152
8.065
7.322
6.833
6.849
6.318
6.400
11.32
(4.52%)
(4.77%)
50
2.87
Buyback yield%
30.74
31.33
34.32
36.54
38.11
39.44
40.71
41.95
40.49
42.56
8.57
40.71
38.77
34
1.161
D/E ratiox
0.276
0.270
0.280
0.274
0.274
0.327
0.382
0.391
0.387
0.422
0.347
0.387
0.303
8
64.35
Enterprise value¥M
60.79
68.69
70.85
71.17
80.95
80.41
77.49
83.01
87.66
93.03
89.69
2.82%
4.46%
92
103.6
LT debt¥M
202.3
246.3
257.1
276.9
327.4
333.2
332.5
360.1
431.6
473.8
57.93
7.67%
10.80%
20
Revenue
¥176.5M
5.19%
1.00×
Cost of revenue
¥77.61M
5.37%
1.02×
Operating expenses
¥40.10M
5.03%
0.99×
Goodwill & intangibles
16.11%
Spread over hurdle
10.92%