66.60
Revenue¥M
446.8
472.1
492.7
513.1
544.5
568.0
600.5
609.0
629.0
643.7
74.07
3.40%
4.05%
49
17.41
Revenue growth%
5.87
7.95
9.48
11.36
12.83
10.51
9.28
9.48
9.65
7.93
13.34
9.48
9.48
50
24.29
Gross margin%
20.43
21.14
21.56
22.63
23.94
24.44
24.64
22.26
22.16
23.00
26.89
23.00
22.45
40
10.20
Operating margin%
6.66
7.72
5.15
7.72
6.44
5.88
3.89
5.82
5.54
2.59
4.20
5.54
5.85
18
5.35
Net margin%
10.39
11.83
10.47
9.29
7.43
9.23
9.51
9.32
9.63
10.81
23.98
9.51
9.57
73
29.85
P/E ratio (avg)x
17.85
17.92
18.48
16.85
17.71
18.58
17.94
16.91
16.01
14.66
35.55
16.91
17.78
29
8.347
EV/EBITx
14.34
16.61
19.35
21.69
22.87
27.36
31.51
34.94
41.08
47.02
20.79
34.94
25.11
11
7.63
FCF yield (avg)%
15.81
14.60
16.49
18.34
19.66
21.30
20.95
22.59
25.42
23.51
29.94
22.59
20.30
28
14.20
FCF margin%
29.06
30.34
30.11
29.05
29.19
29.14
28.35
30.67
32.42
31.64
7.92
30.67
29.65
90
0.522
FCF / Net incomex
0.343
0.329
0.374
0.354
0.391
0.424
0.483
0.534
0.590
0.635
1.623
0.534
0.408
58
15.71
ROIC%
14.51
13.55
16.15
15.15
13.45
13.00
13.19
13.87
13.96
16.71
27.23
13.87
13.91
30
28.30
Return on equity%
0.89
2.95
1.27
0.93
0.40
0.40
2.15
2.77
2.76
4.45
23.99
2.76
1.71
18
15.15
Return on assets%
9.96
10.69
13.53
12.93
13.06
15.03
17.39
14.44
12.17
13.96
14.84
14.44
13.29
46
0.50
EPS¥
1.61
1.56
1.59
1.49
1.56
1.58
1.53
1.59
1.79
1.74
0.54
2.17%
1.42%
—
5.26
EPS growth%
25.19
27.78
28.87
27.14
28.01
27.09
27.74
29.16
27.76
28.63
28.97
27.76
27.77
34
0.96
Bookvalue per sh¥
0.83
0.86
0.88
0.85
0.78
0.82
0.73
0.66
0.71
0.74
0.76
(1.16%)
(2.45%)
—
0.33
FCF per share¥
0.51
0.45
0.49
0.44
0.45
0.50
0.52
0.55
0.60
0.58
1.28
4.99%
0.43%
—
0.46
Dividend per sh¥
0.36
0.41
0.42
0.39
0.42
0.40
0.37
0.36
0.34
0.31
0.47
(5.76%)
(0.46%)
—
22.41
Div yield (avg)%
8.60
9.20
9.62
8.23
10.74
9.08
6.75
4.74
1.97
1.38
12.27
4.74
8.41
30
14.05
Payout ratio%
17.62
17.60
20.27
20.70
17.83
20.03
21.28
22.19
20.08
19.23
3.43
20.08
20.06
12
318.7
Shares (diluted)M
333.2
301.6
293.0
284.7
276.7
243.2
224.5
201.6
201.5
195.8
310.9
(6.69%)
(4.40%)
93
12.96
Buyback yield%
5.21
4.19
4.92
6.94
7.03
8.12
7.85
9.36
7.61
7.29
10.34
7.85
7.16
6
0.966
D/E ratiox
0.263
0.246
0.251
0.246
0.275
0.283
0.302
0.280
0.314
0.293
0.493
0.293
0.278
89
282.1
Enterprise value¥M
260.0
273.0
280.5
254.0
235.6
230.4
250.5
225.7
237.0
243.3
116.7
0.64%
0.08%
26
332.5
LT debt¥M
139.0
136.0
146.4
157.8
144.1
129.4
134.9
145.7
160.0
173.3
440.3
3.75%
2.92%
34
Revenue
¥643.7M
4.05%
1.00×
Cost of revenue
¥366.9M
3.87%
0.98×
Operating expenses
¥99.09M
4.56%
1.05×
Goodwill & intangibles
16.58%