413.8
Revenue¥M
496.7
506.2
516.6
536.5
564.8
583.5
592.1
617.1
641.8
649.6
432.5
2.84%
2.96%
64
11.79
Revenue growth%
14.35
13.93
16.87
18.01
20.55
22.56
20.24
23.03
25.93
27.99
11.01
23.03
20.40
25
27.45
Gross margin%
2.19
0.76
0.40
2.91
2.60
0.90
0.40
2.35
0.40
0.40
28.24
0.40
0.83
26
8.20
Operating margin%
9.63
7.36
10.32
10.78
10.57
10.76
9.28
7.22
5.40
8.18
16.94
8.18
9.45
18
6.88
Net margin%
23.74
23.40
24.35
24.09
26.84
25.45
24.44
23.71
26.71
25.87
24.16
25.45
24.39
57
13.80
P/E ratio (avg)x
10.13
9.527
9.651
9.198
9.070
9.441
8.406
8.339
8.401
7.414
28.68
8.401
9.134
42
37.44
EV/EBITx
37.29
38.44
43.07
47.78
55.77
65.58
68.13
72.02
70.81
81.03
37.47
70.81
60.67
94
24.13
FCF yield (avg)%
35.09
35.40
37.57
38.37
37.61
39.86
37.19
38.13
39.24
36.96
6.45
38.13
37.59
33
11.42
FCF margin%
17.67
19.02
16.08
16.76
14.38
15.78
17.61
15.94
17.10
16.81
16.50
16.81
16.79
69
1.581
FCF / Net incomex
2.224
2.282
2.469
2.530
2.826
3.198
3.177
3.303
3.633
4.003
1.779
3.303
3.002
40
13.45
ROIC%
14.61
11.97
10.09
7.96
9.01
6.82
6.71
5.82
5.99
8.24
19.27
6.71
8.10
67
11.30
Return on equity%
8.24
7.10
5.40
4.12
4.00
4.70
2.71
5.36
7.32
9.19
5.65
5.36
5.38
27
16.14
Return on assets%
29.70
28.07
26.63
27.74
29.51
31.66
33.68
35.99
38.91
36.50
8.79
35.99
30.68
17
0.97
EPS¥
0.85
0.76
0.78
0.74
0.68
0.66
0.65
0.64
0.56
0.52
1.04
(5.22%)
(5.19%)
—
13.17
EPS growth%
25.60
25.07
26.92
26.73
26.22
26.16
26.93
24.59
27.50
28.10
17.70
26.93
26.47
7
0.77
Bookvalue per sh¥
1.05
1.03
0.98
0.88
0.91
0.83
0.73
0.75
0.69
0.76
1.09
(3.58%)
(3.99%)
—
0.65
FCF per share¥
0.24
0.26
0.24
0.25
0.24
0.22
0.23
0.21
0.23
0.22
1.07
(1.77%)
(1.43%)
—
0.92
Dividend per sh¥
0.85
0.81
0.77
0.75
0.88
0.83
0.82
0.86
0.89
0.98
0.57
2.35%
1.73%
—
19.57
Div yield (avg)%
21.51
24.44
23.85
23.56
21.53
23.25
20.95
21.06
20.64
22.24
28.73
21.06
21.89
55
27.99
Payout ratio%
1.18
0.40
0.40
3.09
1.91
2.49
2.91
0.74
3.10
4.02
6.91
2.91
2.20
10
357.1
Shares (diluted)M
286.3
316.5
351.4
347.0
338.6
336.9
301.2
295.6
311.6
315.1
354.6
(1.43%)
0.13%
80
16.26
Buyback yield%
21.40
20.89
18.90
19.04
16.53
18.35
16.45
18.48
17.98
20.92
26.31
18.35
18.69
47
0.675
D/E ratiox
1.078
1.092
1.049
1.044
1.114
1.191
1.028
1.111
1.003
0.965
0.393
1.028
1.064
54
441.2
Enterprise value¥M
709.6
771.2
768.1
820.5
781.6
898.6
951.5
893.4
851.9
817.7
47.28
0.91%
2.74%
64
0.078
LT debt¥B
0.872
0.837
0.843
0.907
0.961
0.979
0.920
0.905
0.945
1.087
0.556
2.50%
2.86%
44
Revenue
¥649.6M
2.96%
1.00×
Cost of revenue
¥344.0M
2.63%
0.97×
Operating expenses
¥83.43M
3.61%
1.06×
Goodwill & intangibles
17.05%