679.2
Revenue¥M
469.9
491.0
520.3
563.0
591.0
630.0
667.4
699.5
756.3
812.6
725.2
6.58%
6.13%
92
11.07
Revenue growth%
4.66
4.94
2.11
0.40
0.40
1.63
0.40
0.93
2.09
4.01
11.38
1.63
1.86
8
23.25
Gross margin%
28.88
27.13
29.01
26.49
25.47
24.30
23.39
21.97
22.76
25.25
15.48
23.39
25.36
93
14.15
Operating margin%
32.15
33.39
31.86
31.50
30.02
32.97
31.50
31.44
31.43
28.44
29.69
31.44
31.50
37
16.47
Net margin%
25.03
26.42
25.13
27.24
28.04
29.03
26.23
23.34
25.32
22.71
15.19
25.32
25.77
78
25.83
P/E ratio (avg)x
14.90
15.33
14.79
15.64
15.91
16.76
16.73
18.08
18.31
20.06
32.75
18.08
16.32
5
13.80
EV/EBITx
14.16
15.23
16.29
17.69
19.80
19.85
19.26
17.67
19.63
18.76
24.72
19.26
18.23
72
4.52
FCF yield (avg)%
23.82
21.55
23.41
20.61
21.51
22.69
23.64
23.24
24.10
25.10
21.42
23.64
23.33
31
27.00
FCF margin%
13.35
13.59
11.49
9.39
6.42
5.45
8.22
9.59
8.90
6.84
17.99
8.22
9.14
22
0.906
FCF / Net incomex
0.934
1.091
1.170
1.357
1.416
1.503
1.552
1.746
1.782
1.994
0.511
1.746
1.459
95
20.49
ROIC%
17.81
19.35
16.92
14.34
14.27
12.51
14.25
13.23
12.42
10.23
19.51
12.51
14.26
37
4.22
Return on equity%
20.61
20.58
18.94
17.81
17.48
16.72
16.25
13.52
15.70
15.40
18.49
15.70
17.10
38
27.36
Return on assets%
25.69
26.49
28.32
27.53
27.60
25.60
27.42
28.41
29.70
27.05
27.28
27.42
27.47
10
0.34
EPS¥
0.69
0.64
0.59
0.57
0.60
0.60
0.56
0.64
0.59
0.66
0.34
1.82%
0.05%
—
19.48
EPS growth%
5.83
4.92
3.10
2.11
4.38
6.00
8.45
10.11
9.21
11.77
28.72
9.21
5.91
29
0.48
Bookvalue per sh¥
1.21
1.38
1.46
1.51
1.59
1.60
1.79
1.99
1.95
1.96
0.84
4.21%
4.35%
—
0.68
FCF per share¥
1.09
1.03
1.12
1.03
1.09
1.06
1.15
1.22
1.21
1.33
1.09
4.08%
3.35%
—
0.97
Dividend per sh¥
0.16
0.17
0.16
0.17
0.19
0.18
0.16
0.15
0.16
0.17
0.69
(2.01%)
(0.82%)
—
23.95
Div yield (avg)%
26.64
26.53
23.99
23.12
23.03
20.89
22.96
22.43
20.65
18.70
23.72
20.89
22.99
41
8.85
Payout ratio%
30.39
27.64
26.48
28.52
25.72
26.81
29.22
29.86
31.64
34.55
9.73
29.86
28.87
68
390.0
Shares (diluted)M
481.6
486.6
467.2
485.3
552.6
557.2
637.7
662.2
682.2
631.1
393.2
2.69%
2.22%
40
20.82
Buyback yield%
9.73
8.36
7.55
7.69
5.71
7.96
7.96
10.17
8.84
6.86
20.30
7.96
7.96
5
1.677
D/E ratiox
0.864
0.933
0.949
1.009
1.000
1.035
1.089
1.072
1.000
1.000
1.683
1.035
1.000
10
227.5
Enterprise value¥M
457.1
449.1
391.1
420.9
442.8
382.7
355.0
335.3
338.1
309.8
57.50
(6.89%)
(3.37%)
11
425.1
LT debt¥M
872.4
826.0
845.0
806.8
758.0
755.4
826.4
789.1
745.9
846.3
723.3
2.23%
0.29%
45
Revenue
¥812.6M
6.13%
1.00×
Cost of revenue
¥488.2M
6.43%
1.03×
Operating expenses
¥155.5M
5.82%
0.97×