| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M JPY |
Estimates in M JPY |
|
Fiscal Period October |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 113 248 | 124 080 | 139 547 | 155 660 | 170 378 | 185 142 | | Operating income (EBITDA) | 23 536 | 25 584 | 31 959 | 37 920 | 41 786 | 43 565 | | Operating profit (EBIT) | - | - | - | - | - | - | | Pre-Tax Profit (EBT) | 11 759 | 11 554 | 17 259 | 20 790 | 23 710 | 27 414 | | Net income | 6 487 | 6 546 | 9 670 | 11 658 | 13 598 | 15 324 | | EPS ( JPY) | 45,6 | 45,9 | 67,4 | 81,6 | 94,5 | 106 | | Dividend per Share ( JPY) | 30,0 | 30,0 | 35,0 | 36,1 | 38,3 | 43,3 | | Yield | 1,57% | 1,57% | 1,84% | 1,89% | 2,01% | 2,27% | | Announcement Date | 12/15/2010 10:41am | 12/15/2011 07:11am | 12/13/2012 07:40am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
23,4x |
20,2x |
|
Capitalization / Revenue
|
1,85x |
1,69x |
|
EV / Revenue
|
1,94x |
1,74x |
|
EV / EBITDA
|
7,98x |
7,11x |
|
Yield (DPS / Price)
|
1,89% |
2,01% |
|
|
|