263.6
Revenue¥M
496.8
497.4
515.4
526.2
542.8
542.7
559.5
572.4
572.2
574.8
286.7
1.16%
1.81%
15
10.38
Revenue growth%
21.19
21.37
21.11
19.87
21.21
23.54
23.66
21.26
21.41
20.61
15.18
21.41
21.24
20
10.25
Gross margin%
22.36
22.23
24.07
24.71
24.65
24.67
25.99
26.60
27.20
26.76
5.10
26.60
24.69
53
23.75
Operating margin%
16.41
13.86
12.20
13.17
15.28
12.98
12.51
13.25
11.04
12.15
19.49
12.51
13.07
28
20.75
Net margin%
32.32
33.53
34.02
36.53
34.76
36.02
35.96
34.74
36.46
34.24
22.07
35.96
34.75
39
37.48
P/E ratio (avg)x
40.52
43.59
52.31
52.40
55.83
64.23
62.45
69.67
80.30
94.31
11.32
69.67
59.14
85
36.32
EV/EBITx
25.62
24.47
23.76
22.68
21.61
23.11
21.11
21.57
21.01
19.01
29.13
21.11
22.15
30
13.50
FCF yield (avg)%
22.69
25.13
27.68
29.59
30.59
27.59
29.62
27.19
26.56
26.58
25.32
27.19
27.39
83
18.09
FCF margin%
18.82
17.42
15.34
15.40
13.94
13.59
12.46
10.36
13.26
11.81
6.19
12.46
13.76
91
0.495
FCF / Net incomex
1.408
1.332
1.472
1.611
1.686
1.892
1.819
1.784
1.848
2.023
0.184
1.848
1.735
56
12.92
ROIC%
20.97
20.40
22.15
21.60
20.87
21.88
19.44
17.28
19.42
18.99
6.53
19.42
20.64
76
2.37
Return on equity%
22.01
22.24
24.86
23.46
25.92
24.13
24.92
23.77
25.02
26.28
20.82
24.92
24.49
62
28.93
Return on assets%
18.98
17.95
17.02
18.08
17.38
18.25
18.54
18.45
16.67
16.88
2.43
18.25
18.01
58
1.09
EPS¥
0.76
0.82
0.81
0.87
0.98
1.05
1.22
1.18
1.19
1.36
1.19
6.86%
5.41%
—
29.77
EPS growth%
14.49
12.92
12.58
10.18
7.60
10.31
9.02
11.49
12.94
13.28
19.42
11.49
12.04
37
0.15
Bookvalue per sh¥
0.84
0.76
0.80
0.82
0.78
0.75
0.68
0.61
0.59
0.58
1.07
(5.62%)
(4.52%)
—
0.60
FCF per share¥
1.50
1.68
2.01
2.16
2.22
2.24
2.24
2.38
2.63
2.67
0.26
3.74%
6.23%
—
0.15
Dividend per sh¥
0.38
0.35
0.39
0.39
0.37
0.37
0.36
0.37
0.35
0.33
0.62
(2.18%)
(1.41%)
—
7.87
Div yield (avg)%
6.32
6.20
7.67
10.55
7.57
9.70
11.36
8.60
5.92
3.85
10.65
8.60
7.62
65
26.49
Payout ratio%
27.58
26.06
27.50
28.80
26.94
27.58
27.42
29.53
30.72
29.28
3.55
29.28
27.58
90
176.3
Shares (diluted)M
164.9
180.3
195.1
182.4
169.1
153.2
156.8
145.6
138.3
141.2
173.2
(3.55%)
(1.29%)
90
5.48
Buyback yield%
3.22
0.97
0.55
1.18
1.60
0.40
0.40
3.28
2.60
5.49
11.98
2.60
1.39
12
1.316
D/E ratiox
0.947
1.038
1.045
1.027
1.018
0.916
0.837
0.808
0.757
0.743
1.517
0.808
0.932
12
210.1
Enterprise value¥M
364.4
401.9
393.7
392.8
400.7
406.5
492.5
599.2
707.4
694.7
267.2
11.63%
8.27%
63
474.1
LT debt¥M
394.3
414.0
457.4
473.4
449.0
505.9
545.0
494.7
562.3
631.8
543.1
7.07%
4.14%
51
Revenue
¥574.8M
1.81%
1.00×
Cost of revenue
¥389.4M
2.21%
1.04×
Operating expenses
¥76.41M
0.69%
0.90×
Goodwill & intangibles
15.16%