510.7
Revenue¥M
644.8
657.9
691.4
706.0
742.8
753.8
785.9
821.3
838.3
850.5
524.5
2.74%
3.06%
15
9.75
Revenue growth%
19.25
17.52
18.05
17.92
20.59
19.05
16.66
17.02
18.07
20.03
18.57
18.07
18.06
95
17.68
Gross margin%
16.10
15.01
17.56
15.17
14.56
12.38
10.11
8.10
5.49
4.52
6.82
8.10
13.47
52
12.19
Operating margin%
6.80
7.00
6.97
4.24
1.60
3.67
3.58
6.48
9.43
10.34
29.51
6.48
6.64
14
10.22
Net margin%
13.59
14.12
16.32
17.21
16.62
13.96
12.26
11.69
14.38
14.02
13.15
13.96
14.07
6
16.97
P/E ratio (avg)x
12.48
13.45
12.25
12.02
13.24
13.42
14.87
16.70
17.63
18.18
20.38
16.70
13.44
37
25.57
EV/EBITx
46.91
51.70
54.71
63.25
66.32
72.41
72.22
75.39
82.46
95.74
7.074
75.39
69.27
37
22.07
FCF yield (avg)%
13.43
13.47
14.84
15.27
18.03
16.12
18.92
20.22
17.43
18.12
10.52
18.12
16.78
16
2.92
FCF margin%
1.63
0.40
3.31
4.30
1.35
2.48
0.40
0.40
2.86
5.61
2.58
2.48
2.06
44
0.155
FCF / Net incomex
1.448
1.292
1.192
1.189
1.320
1.343
1.361
1.250
1.264
1.348
1.041
1.343
1.306
85
4.80
ROIC%
1.84
2.96
1.12
0.40
1.61
4.26
6.86
5.90
6.67
9.17
4.49
6.67
3.61
76
5.68
Return on equity%
27.73
29.04
29.45
27.87
30.61
30.51
29.40
26.46
27.38
25.81
17.51
27.38
28.45
53
25.40
Return on assets%
1.69
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
21.78
0.40
0.40
81
3.38
EPS¥
2.96
2.76
2.78
3.04
3.19
3.10
3.20
3.30
3.53
3.84
3.49
3.83%
2.12%
—
4.43
EPS growth%
31.16
31.77
29.27
29.16
31.81
28.98
30.67
31.35
28.89
27.32
15.50
28.98
29.97
30
2.86
Bookvalue per sh¥
1.16
1.19
1.33
1.56
1.62
1.68
1.99
2.17
2.56
2.53
3.61
9.37%
9.65%
—
1.16
FCF per share¥
1.81
1.69
1.58
1.55
1.46
1.52
1.48
1.42
1.53
1.67
1.20
2.77%
(0.03%)
—
0.61
Dividend per sh¥
1.47
1.56
1.53
1.68
1.77
1.71
1.71
1.79
1.72
1.88
1.42
1.11%
3.04%
—
14.23
Div yield (avg)%
15.24
13.72
13.04
11.31
9.33
9.18
7.93
10.75
11.46
10.13
9.52
10.13
11.03
8
20.97
Payout ratio%
1.92
1.59
0.40
0.40
2.74
3.86
2.37
1.54
2.05
1.68
9.57
2.05
1.80
71
110.6
Shares (diluted)M
92.97
96.17
86.41
87.83
84.30
87.47
92.88
87.42
74.41
68.46
108.7
(4.08%)
(4.33%)
5
13.30
Buyback yield%
20.14
19.36
18.14
15.16
14.84
13.21
13.70
15.93
15.51
17.38
25.21
15.51
15.72
66
1.298
D/E ratiox
1.190
1.165
1.071
1.059
1.018
1.060
0.927
0.960
0.889
0.800
1.717
0.927
1.039
12
270.3
Enterprise value¥M
625.5
600.9
610.2
608.6
520.9
537.7
541.8
530.6
491.6
482.2
654.2
(1.53%)
(2.96%)
13
0.325
LT debt¥B
0.729
0.833
0.958
0.966
0.966
1.075
1.129
1.216
1.354
1.377
0.505
7.35%
6.91%
90
Revenue
¥850.5M
3.06%
1.00×
Cost of revenue
¥569.7M
2.88%
0.98×
Operating expenses
¥116.5M
3.04%
1.00×
Goodwill & intangibles
16.88%