56.20
Revenue¥M
90.28
98.60
109.0
116.3
124.3
135.3
143.6
153.0
168.9
179.1
59.09
7.57%
8.09%
89
8.97
Revenue growth%
21.61
23.08
22.96
24.83
25.98
28.48
30.35
27.57
28.97
30.05
21.24
28.97
26.78
37
16.48
Gross margin%
27.24
25.82
23.35
21.18
21.17
20.09
20.00
22.01
22.06
21.72
28.48
21.72
21.86
21
4.04
Operating margin%
27.52
25.97
26.00
23.46
20.47
19.16
19.89
17.97
18.95
18.99
28.11
18.99
20.18
34
26.50
Net margin%
4.02
4.43
7.17
7.99
9.68
8.60
8.30
7.71
5.35
6.85
25.58
7.71
7.44
29
15.24
P/E ratio (avg)x
14.71
16.96
15.63
15.79
15.25
14.58
14.76
15.74
15.05
16.46
26.77
15.05
15.44
92
22.97
EV/EBITx
14.38
16.09
16.80
17.03
17.55
16.29
15.92
16.90
19.26
18.42
15.76
16.90
16.85
25
13.57
FCF yield (avg)%
2.34
2.49
3.99
1.27
3.72
5.80
4.88
6.22
6.27
5.64
20.03
5.80
4.44
76
25.59
FCF margin%
16.41
18.62
17.99
20.22
22.94
20.17
17.57
19.35
16.52
17.46
15.56
17.57
18.31
76
0.891
FCF / Net incomex
1.613
1.581
1.580
1.706
1.529
1.483
1.629
1.731
1.542
1.657
1.754
1.629
1.597
94
22.31
ROIC%
14.55
13.89
13.79
14.50
11.63
12.77
12.04
12.92
13.63
13.27
26.05
12.92
13.45
70
29.86
Return on equity%
29.69
32.28
32.58
34.66
32.10
30.60
27.88
24.91
22.02
19.50
13.28
24.91
30.14
39
24.00
Return on assets%
25.87
23.27
20.83
18.50
18.69
19.29
21.44
24.12
24.96
23.58
11.32
23.58
22.36
70
4.94
EPS¥
23.56
26.74
27.33
32.79
35.50
34.84
39.25
38.56
45.99
52.00
5.21
7.93%
9.91%
—
26.66
EPS growth%
20.55
20.46
23.17
21.01
23.70
24.02
22.14
23.34
21.80
20.66
18.90
22.14
21.97
24
16.16
Bookvalue per sh¥
12.89
13.13
12.92
14.53
16.71
19.08
21.81
24.77
25.18
25.75
3.41
9.03%
7.44%
—
11.60
FCF per share¥
19.37
19.04
19.76
20.05
19.18
21.92
23.73
26.77
26.73
25.60
15.36
5.95%
2.03%
—
16.46
Dividend per sh¥
12.44
11.42
12.50
13.34
11.76
12.50
11.99
13.09
13.95
12.38
6.22
1.04%
(0.60%)
—
23.34
Div yield (avg)%
12.21
13.80
15.19
17.44
16.29
15.37
14.87
12.29
9.54
10.98
22.45
12.29
14.34
85
3.04
Payout ratio%
13.40
11.15
9.85
8.90
7.43
6.82
7.64
6.03
4.92
7.72
18.69
6.82
7.68
33
6.251
Shares (diluted)M
4.564
4.002
3.478
3.044
2.988
2.620
2.482
2.666
2.697
2.811
6.540
(1.21%)
(6.14%)
37
9.56
Buyback yield%
0.40
0.40
0.40
0.40
2.01
2.79
1.05
0.40
0.40
0.40
19.90
0.40
0.40
77
0.639
D/E ratiox
0.566
0.648
0.674
0.618
0.662
0.659
0.751
0.698
0.681
0.649
1.739
0.681
0.661
10
50.57
Enterprise value¥M
209.4
221.9
224.0
267.8
314.4
335.2
353.2
403.9
485.2
586.7
231.4
13.29%
11.12%
27
91.28
LT debt¥M
282.7
285.3
274.2
275.0
284.5
298.5
324.6
357.7
367.1
393.1
46.89
6.68%
3.87%
19
Revenue
¥179.1M
8.09%
1.00×
Cost of revenue
¥102.9M
7.64%
0.96×
Operating expenses
¥22.52M
8.99%
1.09×
Cash and investments
15.51%
Spread over hurdle
17.36%