294.9
Revenue¥M
720.9
749.0
761.7
768.1
798.3
820.8
845.7
857.7
873.9
910.2
306.5
2.66%
2.34%
38
24.06
Revenue growth%
34.53
34.23
32.17
29.43
30.70
30.72
29.43
28.38
27.32
28.41
2.03
28.41
30.07
14
4.67
Gross margin%
27.94
30.74
29.22
29.86
28.50
28.69
28.42
30.83
29.61
30.42
18.71
29.61
29.41
70
12.73
Operating margin%
24.55
22.96
22.06
23.52
25.84
24.32
26.35
23.38
25.12
25.74
24.01
25.12
24.44
51
29.43
Net margin%
10.96
12.95
11.33
11.67
12.24
10.75
12.26
10.87
12.39
10.13
10.08
10.87
11.50
34
34.18
P/E ratio (avg)x
10.64
10.09
11.05
10.45
11.78
13.25
13.50
13.10
14.03
13.79
9.282
13.50
12.44
42
24.93
EV/EBITx
33.72
37.50
39.24
41.97
41.50
42.82
48.78
55.09
60.27
56.20
8.360
55.09
42.39
29
25.53
FCF yield (avg)%
6.81
5.85
6.27
6.49
4.95
2.96
5.92
5.14
4.65
3.62
25.46
4.65
5.49
10
21.71
FCF margin%
25.66
22.95
25.75
24.47
22.77
25.20
24.17
24.35
26.06
24.48
18.99
24.48
24.48
23
1.147
FCF / Net incomex
2.739
2.816
3.044
3.220
3.527
3.408
3.403
3.783
4.465
5.269
0.926
3.783
3.406
88
27.54
ROIC%
19.32
21.80
22.74
20.24
18.80
20.79
20.14
19.53
16.85
14.82
14.18
19.53
19.83
14
6.85
Return on equity%
16.49
17.69
18.64
19.82
17.27
14.88
15.16
17.05
18.77
20.33
29.44
17.05
17.48
84
25.90
Return on assets%
16.03
16.49
15.46
12.93
10.25
12.47
9.57
11.32
10.41
8.67
5.41
10.41
11.89
46
0.14
EPS¥
0.71
0.63
0.59
0.60
0.59
0.60
0.58
0.54
0.58
0.57
0.15
(0.78%)
(2.13%)
—
8.33
EPS growth%
5.29
4.09
2.16
3.60
0.71
0.40
0.40
0.40
0.82
1.34
25.38
0.40
1.08
48
0.54
Bookvalue per sh¥
1.02
1.03
1.05
1.05
1.16
1.23
1.32
1.29
1.49
1.54
0.29
5.86%
5.30%
—
0.21
FCF per share¥
0.23
0.22
0.21
0.23
0.23
0.24
0.25
0.28
0.28
0.26
0.32
2.55%
0.52%
—
0.31
Dividend per sh¥
0.19
0.18
0.17
0.18
0.20
0.18
0.20
0.22
0.21
0.22
0.69
2.19%
1.37%
—
22.49
Div yield (avg)%
16.77
16.97
16.44
14.99
17.65
19.16
21.03
19.06
19.06
17.10
17.43
19.06
17.37
16
9.77
Payout ratio%
6.58
8.01
7.13
6.34
7.55
9.05
8.25
8.03
8.96
9.77
15.41
8.96
8.02
5
0.801
Shares (diluted)B
1.368
1.399
1.586
1.692
1.763
2.062
2.337
2.805
3.362
3.455
0.770
14.41%
11.09%
84
14.63
Buyback yield%
14.45
16.50
15.76
14.96
16.57
14.24
17.03
16.69
14.00
15.23
24.52
15.23
15.50
93
1.117
D/E ratiox
0.946
0.900
1.020
1.082
1.176
1.113
1.032
1.170
1.260
1.442
0.108
1.170
1.098
34
0.423
Enterprise value¥B
0.634
0.670
0.715
0.722
0.717
0.745
0.892
0.976
1.134
1.323
0.564
13.03%
7.34%
79
616.7
LT debt¥M
193.5
190.3
205.0
223.3
241.6
228.8
259.7
274.2
260.9
273.5
84.16
2.51%
3.38%
74
Revenue
¥910.2M
2.34%
1.00×
Cost of revenue
¥404.3M
2.03%
0.97×
Operating expenses
¥206.6M
2.48%
1.01×
Goodwill & intangibles
17.42%
Return on capital
209.06%
Spread over hurdle
200.33%