401.5
Revenue¥M
539.7
544.8
541.8
563.5
567.4
580.2
601.6
600.3
608.0
607.9
430.3
1.39%
1.31%
92
27.06
Revenue growth%
20.78
22.23
20.04
22.74
24.93
24.46
22.13
24.71
23.35
20.38
14.84
23.35
22.49
21
6.43
Gross margin%
19.96
19.73
17.14
17.91
19.65
19.47
21.68
23.59
20.79
18.45
5.92
20.79
19.69
19
29.02
Operating margin%
4.38
6.86
8.47
9.95
10.81
8.40
8.04
10.61
10.60
10.28
3.75
10.28
9.21
42
23.73
Net margin%
11.20
14.07
12.94
14.23
16.07
14.30
14.62
15.56
17.79
18.46
28.95
15.56
14.46
56
33.32
P/E ratio (avg)x
22.57
23.79
22.37
22.83
24.03
25.37
26.40
29.81
31.29
28.84
15.02
28.84
24.70
31
22.69
EV/EBITx
31.96
36.67
42.31
45.15
47.58
53.71
51.85
56.36
61.76
74.02
13.70
56.36
49.71
26
12.29
FCF yield (avg)%
22.79
24.69
24.07
24.77
23.92
25.03
26.40
27.61
25.13
26.99
24.61
26.40
24.90
90
26.28
FCF margin%
11.53
10.67
10.33
9.94
10.06
10.80
13.24
13.45
12.31
13.88
2.52
13.24
11.16
68
1.712
FCF / Net incomex
2.977
3.127
3.137
3.786
4.527
4.545
5.300
5.384
6.434
7.661
0.112
5.384
4.536
75
8.10
ROIC%
17.72
14.97
12.57
10.00
10.78
12.57
13.80
13.59
14.88
14.67
19.52
13.80
13.70
40
24.54
Return on equity%
11.21
12.07
13.93
16.28
16.76
13.95
16.42
14.21
14.89
13.83
11.63
14.21
14.08
14
7.33
Return on assets%
30.78
29.98
27.30
28.01
29.00
27.84
25.19
23.00
20.06
20.96
24.63
23.00
27.57
6
2.22
EPS¥
1.96
2.10
2.40
2.69
3.11
3.13
2.95
3.10
3.03
2.95
2.48
(1.04%)
4.52%
—
6.19
EPS growth%
27.61
29.07
28.44
30.81
33.34
33.86
33.89
32.62
29.93
27.99
25.09
32.62
30.37
75
0.74
Bookvalue per sh¥
3.02
3.08
3.36
3.74
3.56
4.06
4.20
4.71
5.39
5.17
1.86
7.77%
6.83%
—
1.41
FCF per share¥
0.42
0.38
0.36
0.33
0.35
0.35
0.38
0.36
0.38
0.35
0.58
0.49%
(2.13%)
—
0.35
Dividend per sh¥
0.90
0.94
0.96
1.12
1.12
1.27
1.36
1.55
1.53
1.62
1.94
7.53%
7.51%
—
7.77
Div yield (avg)%
17.34
20.29
17.75
15.45
17.11
17.72
20.45
18.21
17.67
14.96
14.19
17.72
17.70
77
16.23
Payout ratio%
0.52
0.70
0.40
1.71
2.39
4.49
2.35
0.40
2.81
5.74
12.45
2.81
2.03
44
108.8
Shares (diluted)M
140.6
140.9
165.0
176.4
195.0
207.9
205.9
206.3
239.2
282.3
112.1
7.68%
8.04%
79
2.94
Buyback yield%
3.02
3.23
2.06
3.92
3.68
4.71
2.24
3.42
1.64
2.30
28.13
2.30
3.12
87
0.381
D/E ratiox
2.149
2.315
2.330
2.774
2.751
3.275
3.231
3.498
3.601
3.682
0.977
3.498
3.003
37
601.5
Enterprise value¥M
252.2
255.2
297.3
309.4
326.7
333.7
373.3
434.6
468.7
554.5
406.2
11.16%
9.88%
19
387.7
LT debt¥M
452.0
451.6
499.6
557.9
557.8
512.7
574.7
573.9
560.9
607.3
142.5
1.72%
2.92%
61
Revenue
¥607.9M
1.31%
1.00×
Cost of revenue
¥344.6M
1.42%
1.01×
Operating expenses
¥124.0M
1.72%
1.04×