32.85
Revenue¥M
496.3
487.8
480.9
484.8
489.2
489.6
503.6
509.9
519.7
531.8
33.53
1.69%
0.80%
61
27.81
Revenue growth%
1.68
0.40
0.40
0.84
3.31
0.42
0.40
0.40
2.22
3.40
6.12
0.42
0.63
41
6.67
Gross margin%
21.70
20.21
20.68
21.78
23.31
21.79
23.58
24.35
26.27
25.97
26.57
24.35
22.55
20
28.56
Operating margin%
25.86
23.02
20.23
17.45
15.38
14.30
12.34
13.53
15.94
14.30
26.98
14.30
15.66
28
29.19
Net margin%
18.55
20.71
18.81
19.75
21.88
24.29
26.69
28.34
30.27
29.41
7.80
28.34
23.08
36
7.402
P/E ratio (avg)x
8.096
7.820
8.211
9.165
9.832
11.27
10.81
11.76
13.28
13.05
14.00
11.76
10.32
58
19.56
EV/EBITx
19.94
17.34
17.26
15.59
13.36
13.25
14.13
14.44
15.18
13.94
37.58
14.13
14.81
10
20.78
FCF yield (avg)%
20.88
22.26
21.44
22.45
19.91
18.97
20.84
22.63
19.67
16.78
24.30
19.67
20.86
67
21.73
FCF margin%
19.38
17.22
16.87
17.84
15.55
13.77
13.40
12.62
13.82
16.31
18.38
13.77
15.93
74
0.802
FCF / Net incomex
0.868
0.841
0.870
0.931
0.967
1.025
0.999
0.928
0.869
0.989
1.199
0.989
0.930
61
12.35
ROIC%
23.96
22.10
21.74
18.97
19.75
21.18
19.07
17.11
18.55
16.94
10.63
18.55
19.41
89
18.90
Return on equity%
17.01
14.21
14.33
14.67
14.40
13.34
15.03
16.18
16.21
18.64
4.72
16.18
14.85
70
15.32
Return on assets%
25.58
25.24
23.12
22.78
25.59
27.14
28.78
30.54
28.31
27.44
14.15
28.31
26.37
51
0.11
EPS¥
0.42
0.47
0.46
0.45
0.45
0.52
0.54
0.50
0.47
0.44
0.12
(0.32%)
0.73%
—
4.78
EPS growth%
3.47
4.32
7.16
8.97
10.37
12.32
9.96
9.91
12.62
10.30
23.89
10.30
9.94
42
0.25
Bookvalue per sh¥
0.31
0.33
0.32
0.35
0.35
0.34
0.36
0.41
0.46
0.50
0.13
7.67%
4.73%
—
0.20
FCF per share¥
0.25
0.23
0.21
0.23
0.23
0.23
0.24
0.24
0.23
0.24
0.13
0.44%
(1.10%)
—
0.14
Dividend per sh¥
0.29
0.27
0.28
0.25
0.28
0.29
0.29
0.31
0.31
0.30
0.18
1.49%
(0.33%)
—
24.44
Div yield (avg)%
0.42
0.40
0.40
1.64
2.70
5.66
5.16
4.82
3.88
5.54
4.40
5.16
3.29
61
16.52
Payout ratio%
17.11
18.10
16.50
13.63
15.14
13.02
13.51
11.27
9.34
12.27
6.49
12.27
13.57
19
1.193
Shares (diluted)B
1.060
0.994
0.899
0.925
0.825
0.801
0.821
0.756
0.740
0.717
1.172
(2.77%)
(3.59%)
60
19.44
Buyback yield%
14.94
15.66
16.08
16.50
19.25
19.48
17.87
19.46
22.45
24.86
20.28
19.48
18.56
70
1.626
D/E ratiox
0.921
0.965
0.964
1.124
1.263
1.496
1.524
1.714
1.795
1.984
0.879
1.714
1.379
58
312.2
Enterprise value¥M
555.5
521.0
482.9
552.6
616.2
610.8
649.6
744.1
743.7
795.0
145.6
5.23%
3.33%
26
432.0
LT debt¥M
197.1
198.2
213.8
233.5
248.3
254.6
261.2
254.4
244.0
264.6
516.0
1.28%
3.58%
47
Revenue
¥531.8M
0.80%
1.00×
Cost of revenue
¥360.5M
0.93%
1.01×
Operating expenses
¥111.6M
0.30%
0.95×
Goodwill & intangibles
14.92%