511.8
Revenue¥M
210.7
226.8
250.7
268.1
293.2
318.8
338.4
364.4
394.6
420.1
531.5
7.46%
8.13%
41
14.97
Revenue growth%
13.21
16.21
15.83
14.49
11.81
13.07
14.83
14.90
13.78
14.53
19.74
14.53
14.51
77
5.61
Gross margin%
18.54
18.16
17.27
19.14
16.51
17.45
15.55
14.73
15.19
17.08
9.49
15.55
17.17
88
14.01
Operating margin%
31.62
29.42
29.80
27.63
27.42
25.39
25.23
23.44
22.11
22.64
17.07
23.44
26.41
63
14.41
Net margin%
17.20
15.93
13.34
13.09
11.48
12.90
13.83
15.08
15.72
15.84
8.97
15.08
14.45
91
24.18
P/E ratio (avg)x
41.57
42.05
42.97
49.29
54.31
61.65
62.66
68.02
65.53
60.78
37.39
62.66
57.54
48
22.20
EV/EBITx
18.80
20.31
18.63
18.48
18.27
16.78
15.18
15.26
16.21
14.85
14.63
15.26
17.53
72
20.53
FCF yield (avg)%
8.48
6.62
4.60
5.87
8.37
6.88
6.78
4.48
6.07
3.73
11.45
6.07
6.35
49
18.14
FCF margin%
14.89
14.34
16.74
14.39
16.68
17.99
18.53
20.91
23.08
20.87
8.20
20.87
17.36
76
1.498
FCF / Net incomex
1.437
1.422
1.435
1.568
1.740
1.678
1.817
1.690
1.534
1.509
1.611
1.678
1.551
42
8.39
ROIC%
19.43
20.92
18.69
20.58
22.19
20.66
20.63
22.59
20.78
19.63
17.17
20.66
20.65
55
29.28
Return on equity%
7.04
8.08
9.07
6.63
5.74
4.55
4.57
3.83
2.87
0.40
2.15
3.83
5.16
87
11.74
Return on assets%
33.70
34.91
33.95
34.31
31.33
34.00
32.52
33.73
35.12
37.39
12.06
34.00
33.98
43
1.05
EPS¥
1.39
1.55
1.40
1.52
1.42
1.37
1.30
1.23
1.34
1.39
1.13
(0.30%)
(0.51%)
—
20.20
EPS growth%
8.14
6.34
7.41
10.36
11.42
9.10
11.51
9.94
11.49
12.70
27.75
11.49
10.15
33
0.88
Bookvalue per sh¥
1.29
1.46
1.60
1.55
1.60
1.73
1.75
1.98
2.18
2.13
1.20
5.90%
5.52%
—
1.19
FCF per share¥
0.28
0.26
0.28
0.29
0.28
0.28
0.27
0.29
0.31
0.33
0.66
3.37%
0.89%
—
0.93
Dividend per sh¥
0.17
0.19
0.21
0.21
0.22
0.26
0.28
0.33
0.37
0.40
0.28
12.84%
8.38%
—
19.98
Div yield (avg)%
16.64
13.71
16.10
14.79
13.74
12.01
13.75
11.00
10.82
13.44
3.24
12.01
13.73
65
17.59
Payout ratio%
24.23
25.10
26.36
25.65
26.99
24.90
24.62
26.24
24.96
25.95
19.49
24.96
25.37
86
254.7
Shares (diluted)M
186.2
202.8
186.6
193.6
188.5
198.7
179.0
172.0
174.5
157.5
252.6
(3.52%)
(2.44%)
78
9.26
Buyback yield%
2.84
5.32
4.85
7.30
10.09
12.45
11.45
13.68
12.28
11.84
10.13
12.28
10.77
46
1.719
D/E ratiox
0.756
0.853
0.956
1.011
1.142
1.097
1.198
1.084
1.221
1.207
1.519
1.198
1.091
51
256.4
Enterprise value¥M
351.0
383.2
450.8
506.7
506.7
592.2
655.9
726.4
750.0
868.4
360.1
11.38%
9.11%
48
189.7
LT debt¥M
20.68
19.47
18.17
20.08
20.00
18.34
17.36
18.08
16.98
16.26
259.5
(4.06%)
(1.33%)
86
Revenue
¥420.1M
8.13%
1.00×
Cost of revenue
¥199.5M
8.68%
1.05×
Operating expenses
¥95.45M
7.40%
0.93×
Goodwill & intangibles
16.30%