233.6
Revenue¥M
466.1
476.1
493.2
498.4
520.7
541.0
547.2
553.6
555.1
579.5
238.6
2.16%
2.53%
18
14.75
Revenue growth%
25.70
26.21
25.72
28.64
28.97
29.18
26.41
23.57
24.77
27.39
26.54
26.41
26.31
22
12.72
Gross margin%
22.38
23.11
21.35
23.99
22.95
24.79
21.89
20.19
22.31
21.90
10.97
21.90
22.35
44
25.50
Operating margin%
10.76
8.55
7.19
6.06
9.05
8.11
6.18
8.78
10.84
11.95
8.69
8.78
8.67
88
16.81
Net margin%
15.93
18.04
19.82
19.06
18.68
17.20
20.16
17.33
14.56
15.69
25.82
17.20
17.68
66
16.86
P/E ratio (avg)x
33.46
35.78
40.82
40.06
44.67
49.49
53.72
55.45
60.11
67.46
37.57
55.45
47.08
84
17.08
EV/EBITx
32.54
35.42
33.69
38.31
38.91
37.04
37.07
39.22
37.05
34.96
16.98
37.05
37.05
6
8.12
FCF yield (avg)%
23.10
20.76
19.93
22.33
22.97
23.27
21.18
20.95
23.65
24.24
11.70
23.27
22.65
68
22.94
FCF margin%
0.84
0.40
0.40
0.40
0.40
0.40
0.40
2.05
2.84
4.44
22.38
2.05
0.40
62
0.331
FCF / Net incomex
0.476
0.501
0.491
0.467
0.435
0.448
0.407
0.427
0.456
0.424
0.796
0.427
0.452
62
6.92
ROIC%
20.18
20.83
21.26
20.21
22.08
19.59
22.26
23.97
22.76
22.58
28.71
22.58
21.67
70
12.32
Return on equity%
15.82
16.98
16.61
18.65
16.69
16.94
15.34
14.55
14.67
12.47
9.03
14.67
16.22
54
17.79
Return on assets%
0.40
1.22
0.40
0.40
3.25
3.21
2.59
2.11
2.11
4.23
19.42
2.59
2.11
7
0.37
EPS¥
1.51
1.73
1.93
1.90
2.22
2.66
3.02
3.62
4.06
4.51
0.39
15.28%
12.59%
—
14.98
EPS growth%
3.23
0.44
2.47
0.92
0.40
0.40
0.50
0.77
0.40
1.14
23.69
0.50
0.63
94
1.31
Bookvalue per sh¥
2.09
2.09
2.15
2.50
2.73
2.93
3.20
3.27
3.90
4.07
0.43
8.29%
7.66%
—
0.86
FCF per share¥
1.55
1.62
1.64
1.61
1.82
1.80
2.05
2.44
2.73
2.92
1.07
9.84%
7.09%
—
0.48
Dividend per sh¥
1.82
1.85
2.05
2.35
2.14
2.05
2.20
2.48
2.33
2.49
0.48
2.99%
4.50%
—
3.25
Div yield (avg)%
9.32
11.69
9.83
12.28
9.49
6.68
7.35
9.15
8.07
5.31
16.54
7.35
9.23
60
5.86
Payout ratio%
0.40
1.09
0.40
1.76
0.40
0.40
1.19
0.40
0.40
0.40
9.88
0.40
0.40
37
219.0
Shares (diluted)M
244.2
254.2
235.2
236.8
228.3
258.2
242.1
218.1
202.6
208.0
220.4
(1.85%)
(1.66%)
36
28.29
Buyback yield%
14.41
13.90
16.26
14.70
12.80
14.19
11.94
9.36
10.99
12.74
14.01
11.94
13.35
58
0.810
D/E ratiox
0.744
0.690
0.655
0.704
0.612
0.565
0.505
0.473
0.466
0.447
1.260
0.473
0.589
65
134.2
Enterprise value¥M
34.12
34.41
33.08
33.14
31.39
33.18
28.37
24.59
23.20
20.67
114.7
(8.01%)
(5.47%)
61
31.81
LT debt¥M
214.4
212.6
241.7
278.5
322.8
316.6
347.6
405.1
458.5
492.9
55.22
8.83%
9.27%
83
Revenue
¥579.5M
2.53%
1.00×
Cost of revenue
¥289.3M
2.66%
1.01×
Operating expenses
¥103.5M
2.82%
1.03×
Goodwill & intangibles
12.73%